{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Read me","Disclaimer","Input","Validation","Sov Rating, BICRA, Eco Risk","Parameters","Calculus","S&P RAC Ratio Result ","RAC Sensitivity Analysis"],"not_rendered":{"charts":273,"images":3,"macros":1,"external_links":0,"defined_names":137,"comments":2,"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":"Read me","index":0,"n_rows":86,"n_cols":2,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[]
[null,"S&P Global's Risk Adjusted Capital Framework                                                  Model Version 3.0"]
[]
[null,"DATA Input / Input sheet: "]
[]
[null,"Please fill in the cells highlighted in yellow in the sheet \"Input\" of this workbook."]
[null,"Most cells contain a help tool tip to complement the instructions below."]
[]
[null,"Exposure At Default (EAD):"]
[null,"Enter the Exposure At Default Before Credit Risk Mitigation."]
[null,"For banks under Basel, please enter both the on-balance sheet and off-balance sheet exposures, after application of regulatory Credit Conversion Factors."]
[null,"For banks not under Basel, the EAD is the sum of a bank's\n(1) outstanding loans, \nplus (2) 50% of off balance sheet commitments, \nplus (3) securities holdings and other types of exposures."]
[]
[null,"Please use the Basel definition of asset classes to allocate assets whenever possible."]
[null,"Residual value exposure should contain the residual value of leases."]
[null,"Other non-credit-obligation assets are property, plant, and equipment, other real estate, etc. Any exposure that would not have been included in the other asset classes."]
[]
[]
[null,"Split of Exposure by Geography:"]
[null,"Columns G:EX of the spreadsheet shown all possible countries and regions in which to place the credit exposures as well as the equity exposure breakdown. The worksheet requires that the sum of the countries/regions equals the total EAD.\nIf this sum does not match, please assign residual exposure to the region “World”."]
[null,"The check in column EX ensures the sum of countries & regions EADs matches the total EADs provided in column C."]
[]
[]
[null,"Central Counterparty Risk (CCP):"]
[null,"When CCP Trade Exposures / Initial margin exposures and regulatory RWAs are not disclosed, please assume that CCP Trade Exposures / Initial margin exposures (EAD) are:\n- 25% of derivatives receivables (asset side of the balance sheet) for entities under IFRS (and local GAAP equivalent) and \n- 150% of derivatives receivables for entities under U.S. GAAP."]
[null,"When guarantee fund contributions are not disclosed separetely, please assume that they represent 6.5% of CCP Trade Exposures / Initial margin exposures (EAD)."]
[]
[]
[null,"Split of Corporate Exposure by Industry sectors:"]
[null,"For the book of corporate loans only, please allocate them the best you can to one of the 10 categories. The total must equal total corporate exposure."]
[]
[]
[null,"EAD Covered and Financial Collateral Under the AIRB Approach:"]
[null,"For banks under Basel:"]
[null,"Please enter the exposure amount covered by eligible financial collateral only, after regulatory haircuts."]
[null,"Use this column EAD only for collateral after regulatory haircuts (Standardized and Foundation IRB approaches)."]
[null,"For collateral under the Advanced IRB approach, please fill instead the specific table at the end of the credit risk section."]
[null,"For banks not under Basel, please fill in financial collateral amounts in the table \"Financial Collateral Under the AIRB Approach\" at the end of the credit risk section."]
[]
[null,"Retail exposures:"]
[null,"Whenever the split between prime and non-prime mortgages is not available, assume 10% of the U.S. mortgage exposure to be non-prime mortgages and 90% to be prime mortgages."]
[]
[null,"Securitization exposures:"]
[null,"Input any securitization exposures in the banking book, including exposures deducted from capital for banks under Basel in the Credit risk section. As for the \"Split of EAD by external rating (or regulatory risk-weight bands)\", use rating agencies' ratings or regulatory risk-weight bands and input the non rated securitization exposure in the column \"NR\"."]
[null,"For banks under Basel 2.5/3, please input any securitization exposures in the trading book (including the exposures deducted from regulatory capital) and capital requirements in the Market risk section. As for the \"Split of EAD by external rating (or regulatory risk-weight bands)\", use rating agencies' ratings or regulatory risk-weight bands and input the non rated securitization exposure in the column \"NR\"."]
[]
[null,"Counterparty Risk in the Trading Book:"]
[null,"Input OTC derivatives exposure amounts in the specific line within \"Other items\" if and only if the exposures are not already incorporated in relevant asset classes (financial institutions, corporates, or sovereign)."]
[null,"For banks under Basel, the derivatives exposure amount is the Exposure At Default."]
[null,"For banks not under Basel, please compute the exposure amount as the sum of the Mark-to-Market value plus an add-on calculated on the basis of the total notional principal amount of the derivatives book, split by residual maturity and type of contract, as follows:."]
[]
[null,"For entities that do not report counterparty risk exposures according to Basel standards, please determine the exposures to derivatives as a percentage of derivative receivables (asset side of the balance sheet). "]
[null,"When a firm reports derivatives under U.S. GAAP rules (or equivalent), please compute counterparty risk exposure on derivatives as four times derivatives receivables. Exposures are assumed to be split 50/50 between financial institutions and corporate entities, unless the majority of derivative activity is in exhange settled products, in which case one assumes that 100% of the derivative exposure is vis-a-vis clearinghouses."]
[null,"When a firm reports derivatives under IFRS (or local GAAP equivalent for the accounting treatment of derivatives), please compute counterparty risk on derivatives as 33% of derivatives receivables. Exposures are assumed to be split 50/50 between financial institutions and corporate entities, unless the majority is in exchange-settled products, in which case one assumes that 100% of derivatives are vis-a-vis clearinghouses."]
[]
[null,"Credit Valuation Adjustment (CVA)"]
[null,"When OTC derivatives exposures represent a substantial part of the balance sheet and when the RAC CVA charge is expected to represent a significant part of total RAC RWAs, a RAC CVA charge is applied. The input in cell B100 will be used to determine whether the materiality treshold is met."]
[null,"The RAC CVA charge will be applied when derivatives receivables represent more than 3% of total assets for entities reporting under IFRS (or under local GAAP similar to IFRS for the accounting of derivatives) and are domiciled in countries for which the BICRA group is '1' to '4'."]
[null,"For entities reporting under IFRS (or under local GAAP similar to IFRS for the accounting of derivatives) that are domiciled in countries for which the BICRA group is '5' and above, the RAC CVA charge is applied when derivatives receivables represent more than 5% of total assets."]
[null,"For entities reporting under U.S. GAAP, the RAC CVA charge is applied when derivatives receivables represent more than 0.5% of total assets."]
[null,"When an entity meets the threshold, but the regulatory CVA charge is not available, please calculate the RAC CVA using the following parameters:"]
[null,"11% of derivatives receivables (asset side of the balance sheet) for entities reporting under U.S. GAAP (ot local GAAP similar to U.S. GAAP for the accounting treatment of derivatives). This number can be found in cell B101 in Calculus sheet."]
[null,"2% of derivatives receivables for entities reporting under IFRS (or local GAAP similar to IFRS for the accounting treatment of derivatives). This number can be found in cell B101 in Calculus sheet."]
[]
[null,"Market Risk in the Trading Book"]
[null,"For banks under Basel with a trading book, please enter the regulatory capital requirement split by approach, i.e. Internal Model Approach (VaR) and Standardized approach."]
[]
[null,"Sov Rating, BICRA, Eco Risk sheet:"]
[null,"The calculation engine contains regularly updated scores for sovereign ratings, BICRA groups and Economic Risk assessments. The user has the possibility to manually adjust these parameters by populating one or more parameter cells in this sheet. Possible reasons for manual adjustment include incorporating the most recent parameters as well a scenario analysis to estimate what would happen in case one of the scores would be changed into a certain direction in the future. When a value is entered in this sheet, this parameter's value will overwrite the parameter's value embedded in the calculation engine. When a field is left blank, the calculation engine will automatically use the parameter value that is embedded in the engine."]
[]
[null,"Parameters sheet: "]
[]
[null,"These are all the public parameters used to compute a RAC ratio. Some cells contain a help tool tip referring to the criteria."]
[]
[]
[null,"Calculus sheet: "]
[]
[null,"In this sheet one will find all the intermediate calculation results."]
[]
[null,"Result sheet: "]
[]
[null,"Press \"F9\" to refesh and get the RAC ratio."]
[]
[null,"RAC Sensitivity sheet: "]
[]
[null,"Sensitiviy tests for capital and earning score and RAC ratio can be found here. The impacts on capital and earning score from TAC and RWA are given as a percentage. The sensitivity of RAC ratio under ±1 notch adjustment of domestic BICRA/economic risk is plotted."]

{"sheet":"Disclaimer","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Input","index":2,"n_rows":195,"n_cols":154,"rows_kept":195,"cut":false,"hidden":false,"merged":[[116,0,116,3],[141,0,141,3],[0,0,0,8]]}
["                                              Input Data for the Risk Adjusted Capital Model"]
[]
["As Of Date"]
["Bank Name"]
["Currency"]
["Unit of Scale"]
["Confidential"]
["Country Regulatory Capital Ratio"]
["Total Tier 1 Capital"]
["Total Adjusted Capital",null,"Mandatory: Please refer to our capital criteria, Section \"Total Adjusted Capital (TAC)\""]
["Country"]
["Type of derivatives accounting"]
[]
["Credit Risk"]
[null,null,null,null,null,null,"Split of Exposure By Geography"]
["Government Sector exposures","Regulatory Capital Requirement","EAD","Guaranteed by Banks","Guaranteed by Sovereigns","EAD Covered","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe","Check"]
["Central Government & Central banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C17=0,\"\",IF(ABS(SUM(G17:EW17)/C17-1)<1%,\"OK\",\"Error\"))","v":""}]
["Regional Governments And Local Authorities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Domestic Government Bonds in Local Currency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Administrative Bodies and Non-Commercial Undertakings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Multilateral Development Banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["International Organisations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Cash-in Hands and Central Banks Deposits"]
[]
[null,null,null,null,null,null,"Split of Exposure By Geography"]
["Financial Institutions Sector exposures","Regulatory Capital Requirement","EAD","Guaranteed by Banks","Guaranteed by Sovereigns","EAD Covered","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe","Check"]
["Credit Institutions & Investment Firms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C27=0,\"\",IF(ABS(SUM(G27:EW27)/C27-1)<1%,\"OK\",\"Error\"))","v":""}]
["Covered Bonds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C28=0,\"\",IF(ABS(SUM(G28:EW28)/C28-1)<1%,\"OK\",\"Error\"))","v":""}]
["Other Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C29=0,\"\",IF(ABS(SUM(G29:EW29)/C29-1)<1%,\"OK\",\"Error\"))","v":""}]
["CCP - Trade Exposures / Initial Margins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C30=0,\"\",IF(ABS(SUM(G30:EW30)/C30-1)<1%,\"OK\",\"Error\"))","v":""}]
["CCP - Guarantee Fund Contribution Amount (Funded and Unfunded)",null,null,null,null,null,{"$f":"IF($C$30=0,0,(G30/$C$30)*$C$31)","v":0},{"$f":"IF($C$30=0,0,(H30/$C$30)*$C$31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$30=0,0,(BG30/$C$30)*$C$31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$30=0,0,(CW30/$C$30)*$C$31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$30=0,0,(ER30/$C$30)*$C$31)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,"Split of Exposure By Geography"]
["Corporate Sector exposures","Capital Requirement","EAD","Guaranteed by Banks","Guaranteed by Sovereigns","EAD Covered","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe","Check"]
["Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C35=0,\"\",IF(ABS(SUM(G35:EW35)/C35-1)<1%,\"OK\",\"Error\"))","v":""}]
["Purchased Receivables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Project Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Object Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Commodities Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Income Producing Commercial Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Construction and Real Estate Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Small and Medium Enterprises (SME)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
["Corporate Exposures Hedged with Credit Derivatives"]
[]
[null,null,null,null,null,null,"Split of Exposure By Geography"]
["Retail Sector exposures","Regulatory Capital Requirement","EAD","Guaranteed by Banks","Guaranteed by Sovereigns","EAD Covered","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe","Check"]
["Home Equity Line of Credit (HELOC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C48=0,\"\",IF(ABS(SUM(G48:EW48)/C48-1)<1%,\"OK\",\"Error\"))","v":""}]
["Subprime Mortgages (non-prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Owner-Occupied Residential Mortgages (prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Investment Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Self-Certified (low-doc) Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Credit Cards (Qualifying Revolving Exposures)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Auto Loans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["SME retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Lombard / Margin Loans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Other retail ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,null,null,null,null,null,"Split of Exposure By Geography"]
["Securitisation Sector exposures","Regulatory Capital Requirement","EAD including deducted exposures","Guaranteed by Banks","Guaranteed by Sovereigns","EAD Covered","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe","Check"]
["Asset-Backed Commercial Paper",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C61=0,\"\",IF(ABS(SUM(G61:EW61)/C61-1)<1%,\"OK\",\"Error\"))","v":""}]
["Asset-Backed Securities - Credit Card",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Asset-Backed Securities - Receivables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Asset-Backed Securities - Auto loans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Asset-Backed Securities - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Collateralised Debt Obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Commercial Mortgage-Backed Securities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Residential Mortgage-Backed Securities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,"Split of EAD By External Rating (e.g. Standard & Poor's Rating)"]
[null,"AAA","AA","A","BBB","BB","B","CCC/C","Not Rated","Deducted from Capital","Check"]
["Asset-Backed Commercial Paper",null,null,null,null,null,null,null,null,null,{"$f":"IF(C61=0,\"\",IF(ABS(SUM(B72:J72)/C61-1)<1%,\"OK\",\"Error\"))","v":""}]
["Asset-Backed Securities - Credit Card",null,null,null,null,null,null,null,null,null,""]
["Asset-Backed Securities - Receivables",null,null,null,null,null,null,null,null,null,""]
["Asset-Backed Securities - Auto loans",null,null,null,null,null,null,null,null,null,""]
["Asset-Backed Securities - Other",null,null,null,null,null,null,null,null,null,""]
["Collateralised Debt Obligations",null,null,null,null,null,null,null,null,null,""]
["Commercial Mortgage-Backed Securities",null,null,null,null,null,null,null,null,null,""]
["Residential Mortgage-Backed Securities",null,null,null,null,null,null,null,null,null,""]
[]
[]
["Exposures under IRB approach","Off-balance sheet exposures (undrawn amounts)","EAD equivalent of Off-balance exposures inputed in column B"]
["Credit Cards",null,null,""]
[]
[]
[null,null,null,null,null,null,"Split of Exposure By Geography"]
["Other items Sector exposures","Regulatory Capital Requirement","EAD","Guaranteed by Banks","Guaranteed by Sovereigns","EAD Covered","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe","Check"]
["Residual Value Exposure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C88=0,\"\",IF(ABS(SUM(G88:EW88)/C88-1)<1%,\"OK\",\"Error\"))","v":""}]
["Past Due Exposure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C89=0,\"\",IF(ABS(SUM(G89:EW89)/C89-1)<1%,\"OK\",\"Error\"))","v":""}]
["Other non credit-obligation assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C90=0,\"\",IF(ABS(SUM(G90:EW90)/C90-1)<1%,\"OK\",\"Error\"))","v":""}]
["Counterparty Risk in The Trading Book",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C91=0,\"\",IF(ABS(SUM(G91:EW91)/C91-1)<1%,\"OK\",\"Error\"))","v":""}]
["Deferred Tax Assets (Readily convertible into cash or sovereign bonds) not deducted from ACE"]
["Deferred Tax Assets ( NOT readily convertible into cash or sovereign bonds) not deducted from ACE"]
[]
["Credit Valuation Adjustment (CVA)"]
[]
["Is the bank exempts sovereign and corporate exposures from the regulatory CVA charge?"]
["Proportion of FI Counterparties (% of Total OTC Counterparties)"]
["Regulatory Capital Requirement (Revised Basel III Standardized and Basic approach only)"]
["Regulatory Capital Requirement (Basel III all approaches)"]
["Derivatives Receivables (On Balance Sheet Amount)"]
["Derivatives Receivables (% of Total Assets)"]
[]
["Financial Collateral Under the AIRB Approach"]
[]
[null,"Government & Central banks","Institutions","Corporate","Residential Mortgages","Qualifying Revolving Exposures","Lombard / Margin Loans","Other Retail","Other Assets"]
["Cash or cash equivalent"]
["Sovereign Bonds, maturity < 1 year rated AA- or above"]
["Other Sovereign Bonds"]
["Other Securities"]
["Equity"]
["Unspecified Financial Collateral / Gold"]
[]
[]
["Market Risk"]
[]
[]
[]
["Banks in basel 2.5 juridictions","Regulatory Capital Requirement"]
["Market risk under the internal model approach"]
["      Of which regulatory VaR"]
["      Of which stressed VaR"]
["      Of which incremental risk capital charge"]
["      Of which comprehensive risk measure"]
["      Of which other capital charge"]
["Check",{"$f":"IF(B120=0,\"\",IF(ABS(SUM(B121:B125)/B120-1)<1%,\"OK\",\"Error\"))","v":""}]
["Standardized approach",null,"EAD"]
["     Of which securitization/re-securitization in the trading book \n     (Excluding the deducted from capital)"]
[]
[null,"EAD"]
["Securitization from trading book deducted from capital"]
[]
[]
["Banks in revised basel 3 juridictions","Regulatory Capital Requirement"]
["Market risk under standardized approach"]
["      of which sensitivities-based method"]
["      of which default risk charge"]
["      of which residual risk add-on"]
["Check",{"$f":"IF(B135=0,\"\",IF(ABS(SUM(B136:B138)/B135-1)<1%,\"OK\",\"Error\"))","v":""}]
["Simplified standardized approach"]
[]
[]
[]
[null,"Split of EAD By External Rating (e.g. Standard & Poor's Rating)"]
["Securitization/re-securitization in the trading book","AAA","AA","A","BBB","BB","B","CCC/C","Not Rated","Deducted from Capital","Total"]
["Asset-Backed Commercial Paper",null,null,null,null,null,null,null,null,null,{"$f":"SUM(B146:I146)","v":0}]
["Asset-Backed Securities - Credit Card",null,null,null,null,null,null,null,null,null,0]
["Asset-Backed Securities - Receivables",null,null,null,null,null,null,null,null,null,0]
["Asset-Backed Securities - Auto loans",null,null,null,null,null,null,null,null,null,0]
["Asset-Backed Securities - Other",null,null,null,null,null,null,null,null,null,{"$f":"SUM(B150:I150)","v":0}]
["Collateralised Debt Obligations",null,null,null,null,null,null,null,null,null,0]
["Commercial Mortgage-Backed Securities",null,null,null,null,null,null,null,null,null,0]
["Residential Mortgage-Backed Securities",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Check",{"$f":"IF((C128)=0,\"\",IF(ABS(SUM(K146:K153)/(C128)-1)<1%,\"OK\",\"Error\"))","v":""}]
[]
[]
[null,null,null,null,null,null,"Split of Exposure By Geography"]
["Equity in the Banking Book","Regulatory Capital Requirement","Fair Value",null,"Guaranteed by Sovereigns","Fair Value Covered","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe","Check"]
["Public Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C159=0,\"\",IF(ABS(SUM(G159:EW159)/C159-1)<1%,\"OK\",\"Error\"))","v":""}]
["Private Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C160=0,\"\",IF(ABS(SUM(G160:EW160)/C160-1)<1%,\"OK\",\"Error\"))","v":""}]
["Collective Investment Undertakings (CIU)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C161=0,\"\",IF(ABS(SUM(G161:EW161)/C161-1)<1%,\"OK\",\"Error\"))","v":""}]
["Rated funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C162=0,\"\",IF(ABS(SUM(G162:EW162)/C162-1)<1%,\"OK\",\"Error\"))","v":""}]
[]
[null,null,null,null,"Breakdown of Exposures to Funds (CIU)"]
[null,null,null,null,"Government Bonds","FI Bonds","Corporate Bonds","Public Equity","Private Equity","Hedge Funds","Other"]
[]
[]
[]
[]
[]
["Public Equity Hedged with Derivatives"]
[]
["Operational Risk"]
[]
[null,null,"Gross Operating Revenues"]
[null,"Regulatory Capital Requirement","Maximum over Last Three Years",{"$f":"YEAR(TODAY())-1","v":2025},{"$f":"D176-1","v":2024},{"$f":"E176-1","v":2023}]
["Corporate finance",null,{"$f":"(MAX(D177,E177,F177))","v":0}]
["Trading and Sales",null,{"$f":"(MAX(D178,E178,F178))","v":0}]
["Commercial banking",null,{"$f":"(MAX(D179,E179,F179))","v":0}]
["Payment and settlement",null,0]
["Agency services",null,0]
["Asset management",null,{"$f":"(MAX(D182,E182,F182))","v":0}]
["Retail Banking",null,0]
["Retail brokerage",null,{"$f":"(MAX(D184,E184,F184))","v":0}]
["Total",null,null,{"$f":"SUM(D177:D184)","v":0},{"$f":"SUM(E177:E184)","v":0},{"$f":"SUM(F177:F184)","v":0}]
[]
["Assets Under Custody And Administration"]
["Assets Under Management - Monetary funds"]
["Assets Under Management - Other"]
["1 million USD equivalent in input currency and unit"]
[]
["Insurance Risk"]
[]
[null,"Value"]
["Amount of Over (+) / Under (-) Capitalization of (the main) insurance subsidiaries to sustain an 'A' or 'substantial' stress level according to RBC model"]

{"sheet":"Validation","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Sov Rating, BICRA, Eco Risk","index":4,"n_rows":152,"n_cols":11,"rows_kept":152,"cut":false,"hidden":false,"merged":[[0,2,0,5],[2,1,2,5]]}
[null,"Risk Adjusted Capital Model","Risk Adjusted Capital Model",null,null,null,null,null,null,null,"Parameters"]
[]
[null,"This model includes embedded Ratings and BICRA Scores effective 31st December 2025. You can override these inputs by entering alternative values in the table below, to simulate different model results based on your preferred Sovereign Rating,  BICRA and Economic Risk scenarios. Our most recent Sovereign Ratings can be found on http://www.spglobal.com and our current BICRA and Economic Risk scores are available in our BICRA Monthly report, which is accessible from Capital IQ (https://www.capitaliq.com).  "]
[]
[null,"Countries","Sovereign Rating, Foreign Currency","Sovereign Rating, Local Currency","BICRA Score","Economic Risk Score"]
[null,"Africa"]
[null,"Albania"]
[null,"Andorra"]
[null,"Angola"]
[null,"Antigua and Barbuda"]
[null,"Argentina"]
[null,"Asia Pacific"]
[null,"Australia"]
[null,"Austria"]
[null,"Azerbaijan"]
[null,"Bahamas"]
[null,"Bahrain"]
[null,"Bangladesh"]
[null,"Barbados"]
[null,"Belarus"]
[null,"Belgium"]
[null,"Belize"]
[null,"Bermuda"]
[null,"Bolivia"]
[null,"Bosnia and Herzegovina"]
[null,"Botswana"]
[null,"Brazil"]
[null,"Brunei Darussalam"]
[null,"Bulgaria"]
[null,"Burkina Faso"]
[null,"Cambodia"]
[null,"Cameroon"]
[null,"Canada"]
[null,"Cape Verde"]
[null,"Central America and Caribbean"]
[null,"Chile"]
[null,"China"]
[null,"Colombia"]
[null,"Congo"]
[null,"Costa Rica"]
[null,"Cote dIvoire"]
[null,"Croatia"]
[null,"Cyprus"]
[null,"Czech Republic"]
[null,"Denmark"]
[null,"Dominican Republic"]
[null,"Ecuador"]
[null,"Egypt"]
[null,"El Salvador"]
[null,"Estonia"]
[null,"Ethiopia"]
[null,"European Union"]
[null,"Europe"]
[null,"Eu & Middle East & Africa"]
[null,"Fiji"]
[null,"Finland"]
[null,"France"]
[null,"Gabon"]
[null,"Georgia"]
[null,"Germany"]
[null,"Ghana"]
[null,"Greece"]
[null,"Guatemala"]
[null,"GCC"]
[null,"Guyana"]
[null,"Honduras"]
[null,"Hong Kong"]
[null,"Hungary"]
[null,"Iceland"]
[null,"India"]
[null,"Indonesia"]
[null,"Iran"]
[null,"Iraq"]
[null,"Ireland"]
[null,"Israel"]
[null,"Italy"]
[null,"Jamaica"]
[null,"Japan"]
[null,"Jordan"]
[null,"Kazakhstan"]
[null,"Kenya"]
[null,"Korea"]
[null,"Kuwait"]
[null,"Latin America"]
[null,"Latvia"]
[null,"Lebanon"]
[null,"Liberia"]
[null,"Liechtenstein"]
[null,"Lithuania"]
[null,"Luxembourg"]
[null,"Macedonia"]
[null,"Malaysia"]
[null,"Malta"]
[null,"Mauritius"]
[null,"Mexico"]
[null,"Mongolia"]
[null,"Montenegro"]
[null,"Morocco"]
[null,"Mozambique"]
[null,"Netherlands"]
[null,"New Zealand"]
[null,"Nicaragua"]
[null,"Nigeria"]
[null,"Northern America "]
[null,"Norway"]
[null,"Oman"]
[null,"Pakistan"]
[null,"Panama"]
[null,"Papua New Guinea"]
[null,"Paraguay"]
[null,"Peru"]
[null,"Philippines"]
[null,"Poland"]
[null,"Portugal"]
[null,"Qatar"]
[null,"Romania"]
[null,"Russia"]
[null,"Rwanda"]
[null,"Saint Kitts and Nevis"]
[null,"SaintLucia"]
[null,"Saint Vincent and the Grenadines"]
[null,"Saudi Arabia"]
[null,"Senegal"]
[null,"Serbia"]
[null,"Singapore"]
[null,"Slovak Republic"]
[null,"Slovenia"]
[null,"South Africa"]
[null,"Spain"]
[null,"Sri Lanka"]
[null,"Suriname"]
[null,"Sweden"]
[null,"Switzerland"]
[null,"Taiwan"]
[null,"Tanzania"]
[null,"Thailand"]
[null,"Trinidad and Tobago"]
[null,"Tunisia"]
[null,"Turkey"]
[null,"Turkmenistan"]
[null,"United Kingdom"]
[null,"United States"]
[null,"Uganda"]
[null,"Ukraine"]
[null,"United Arab Emirates"]
[null,"Uruguay"]
[null,"Uzbekistan"]
[null,"Venezuela"]
[null,"Vietnam"]
[null,"World"]
[null,"Zambia"]
[null,"Zimbabwe"]

{"sheet":"Parameters","index":5,"n_rows":486,"n_cols":24,"rows_kept":486,"cut":false,"hidden":false,"merged":[[209,3,209,4],[231,3,231,5],[0,3,0,10],[313,13,313,16],[243,3,243,5]]}
[null,null,null,"Parameters used in the Risk Adjusted Capital Model",null,null,null,null,null,null,null,"Parameters"]
[]
[]
[null,null,null,"Credit Risk"]
[]
[null,null,null,"Risk Weights"]
[]
[null,null,null,"Based on BICRA scores and Economic Risk scores"]
[null,null,null,"Column lookup (5 = Economic Risk score, 4 = BICRA)",5,4,5,5,5,5,5,5,5,5,5,5,5,5,5,4,5,5,5,5]
[null,null,null,"BICRA / Economic Risk Score","Owner-Occupied Residential Mortgages\n\n(prime mortgages)","Institutions","Corporate","Purchased Receivables","Project Finance","Object Finance","Commodities Finance","Income Producing Commercial Real Estate","Construction and Real Estate Development \n\n(High Volatility Commercial Real Estate - HVCRE)","Small and Medium Enterprises (SME)","Credit cards \n\n(Qualifying Revolving Exposures)","SME Retail","Other Retail","Subprime Mortgages\n\n(non-prime mortgages)","Home Equity Loans \n\n(HELOC)","Covered Bonds","Auto Loans","Investment Mortgages","Self-Certified Mortgages","Other Items"]
[null,null,null,1,0.20179999999999998,0.15,0.6,0.6,0.6,0.6,0.6,0.6,1.7999999999999998,0.6,0.89249999999999985,0.6,0.6,1.3,0.6,0.1,0.48,0.20179999999999998,0.80719999999999992,0.90000000000000013]
[null,null,null,2,0.2319,0.17166666666666669,0.65952380952380951,0.65952380952380951,0.65952380952380951,0.65952380952380951,0.65952380952380951,0.65952380952380951,1.9785714285714284,0.65952380952380951,0.95499999999999974,0.65952380952380951,0.65952380952380951,1.5,0.65952380952380951,0.11444444444444445,0.51,0.2319,0.92759999999999998,0.98928571428571421]
[null,null,null,3,0.28639999999999999,0.23305555555555557,0.75,0.75,0.75,0.75,0.75,0.75,2.25,0.75,1.0499999999999998,0.75,0.75,1.8900000000000001,0.75,0.15537037037037038,0.56000000000000005,0.28639999999999999,1.1456,1.125]
[null,null,null,4,0.36530000000000001,0.33416666666666661,0.87142857142857122,0.87142857142857122,0.87142857142857122,0.87142857142857122,0.87142857142857122,0.87142857142857122,2.6142857142857139,0.87142857142857122,1.1774999999999995,0.87142857142857122,0.87142857142857122,2.41,0.87142857142857122,0.22277777777777774,0.63,0.36530000000000001,1.4612000000000001,1.3071428571428569]
[null,null,null,5,0.46860000000000002,0.47499999999999992,1.0238095238095237,1.0238095238095237,1.0238095238095237,1.0238095238095237,1.0238095238095237,1.0238095238095237,3.0714285714285712,1.0238095238095237,1.3374999999999997,1.0238095238095237,1.0238095238095237,3.06,1.0238095238095237,0.3166666666666666,0.71,0.46860000000000002,1.8744000000000001,1.5357142857142856]
[null,null,null,6,0.59630000000000005,0.68089999999999995,1.2071428571428571,1.2071428571428571,1.2071428571428571,1.2071428571428571,1.2071428571428571,1.2071428571428571,3.63,1.2071428571428571,1.5299999999999998,1.2071428571428571,1.2071428571428571,3.9,1.2071428571428571,0.45393356029999998,0.81000000000000016,0.59630000000000005,2.3852000000000002,1.8107142857142857]
[null,null,null,7,0.74840000000000007,1.0250999999999999,1.4214285714285715,1.4214285714285715,1.4214285714285715,1.4214285714285715,1.4214285714285715,1.4214285714285715,4.2642857142857142,1.4214285714285715,1.7549999999999999,1.4214285714285715,1.4214285714285715,4.88,1.4214285714285715,0.68340034169999997,0.93,0.74840000000000007,2.9936000000000003,2.1321428571428571]
[null,null,null,8,0.92490000000000006,1.4389000000000001,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,5.01,1.6666666666666667,2.0124999999999997,1.6666666666666667,1.6666666666666667,5.9799999999999995,1.6666666666666667,0.95926714629999998,1.07,0.92490000000000006,3.6996000000000002,2.5]
[null,null,null,9,1.1258000000000001,1.9223000000000001,1.9428571428571426,1.9428571428571426,1.9428571428571426,1.9428571428571426,1.9428571428571426,1.9428571428571426,5.82,1.9428571428571426,2.3024999999999993,1.9428571428571426,1.9428571428571426,7.35,1.9428571428571426,1.2815339741,1.22,1.1258000000000001,4.5032000000000005,2.9142857142857137]
[null,null,null,10,1.3511,2.4753000000000003,2.25,2.25,2.25,2.25,2.25,2.25,6.75,2.25,2.625,2.25,2.25,8.7800000000000011,2.25,1.6502008251,1.39,1.3511,5.4043999999999999,3.375]
[null,null,null,"Africa",{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D21,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Albania",{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D22,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Andorra",{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D23,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Angola",{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D24,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Antigua and Barbuda",{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D25,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Argentina",{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D26,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Asia Pacific",{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D27,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Australia",{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D28,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Austria",{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D29,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Azerbaijan",{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D30,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Bahamas",{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D31,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Bahrain",{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D32,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Bangladesh",{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D33,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Barbados",{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D34,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Belarus",{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D35,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Belgium",{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D36,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Belize",{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D37,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Bermuda",{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D38,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Bolivia",{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D39,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Bosnia and Herzegovina",{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D40,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Botswana",{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D41,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Brazil",{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D42,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Brunei Darussalam",{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D43,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Bulgaria",{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D44,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Burkina Faso",{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D45,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Cambodia",{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D46,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Cameroon",{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D47,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Canada",{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D48,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Cape Verde",{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D49,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Central America and Caribbean",{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D50,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Chile",{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D51,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"China",{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D52,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Colombia",{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D53,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Congo",{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D54,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Costa Rica",{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D55,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Cote dIvoire",{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D56,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Croatia",{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D57,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Cyprus",{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D58,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Czech Republic",{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D59,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Denmark",{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D60,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Dominican Republic",{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D61,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Ecuador",{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D62,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Egypt",{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D63,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"El Salvador",{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D64,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Estonia",{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D65,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Ethiopia",{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D66,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"European Union",{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D67,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Europe",{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D68,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Eu & Middle East & Africa",{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D69,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Fiji",{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D70,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Finland",{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D71,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"France",{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D72,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Gabon",{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D73,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Georgia",{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D74,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Germany",{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D75,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Ghana",{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D76,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Greece",{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D77,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Guatemala",{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D78,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"GCC",{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D79,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Guyana",{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D80,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Honduras",{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D81,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Hong Kong",{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D82,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Hungary",{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D83,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Iceland",{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D84,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"India",{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D85,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Indonesia",{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D86,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Iran",{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D87,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Iraq",{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D88,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Ireland",{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D89,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Israel",{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D90,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Italy",{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D91,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Jamaica",{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D92,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Japan",{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D93,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Jordan",{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D94,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Kazakhstan",{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D95,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Kenya",{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D96,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Korea",{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D97,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Kuwait",{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D98,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Latin America",{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D99,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Latvia",{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D100,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Lebanon",{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D101,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Liberia",{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D102,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Liechtenstein",{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D103,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Lithuania",{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D104,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Luxembourg",{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D105,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Macedonia",{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D106,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"Malaysia",{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D107,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Malta",{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D108,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Mauritius",{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D109,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Mexico",{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D110,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Mongolia",{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D111,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Montenegro",{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D112,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Morocco",{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D113,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Mozambique",{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D114,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Netherlands",{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D115,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"New Zealand",{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D116,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Nicaragua",{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D117,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Nigeria",{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D118,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Northern America ",{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D119,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Norway",{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D120,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Oman",{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D121,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Pakistan",{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D122,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Panama",{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D123,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Papua New Guinea",{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D124,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Paraguay",{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D125,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Peru",{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D126,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Philippines",{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D127,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Poland",{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D128,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Portugal",{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D129,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Qatar",{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D130,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Romania",{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D131,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Russia",{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D132,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Rwanda",{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D133,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Saint Kitts and Nevis",{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D134,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"SaintLucia",{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D135,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Saint Vincent and the Grenadines",{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D136,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Saudi Arabia",{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D137,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Senegal",{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D138,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Serbia",{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D139,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Singapore",{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D140,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Slovak Republic",{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D141,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Slovenia",{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D142,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"South Africa",{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.63},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.5299999999999998},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.9},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.2071428571428571},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.59630000000000005},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.3852000000000002},{"$f":"VLOOKUP(VLOOKUP($D143,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.8107142857142857}]
[null,null,null,"Spain",{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.6142857142857139},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.1774999999999995},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":2.41},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.87142857142857122},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.63},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.36530000000000001},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.4612000000000001},{"$f":"VLOOKUP(VLOOKUP($D144,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.3071428571428569}]
[null,null,null,"Sri Lanka",{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D145,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Suriname",{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D146,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Sweden",{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.9785714285714284},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.95499999999999974},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.5},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.65952380952380951},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.51},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.2319},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.92759999999999998},{"$f":"VLOOKUP(VLOOKUP($D147,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.98928571428571421}]
[null,null,null,"Switzerland",{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.20179999999999998},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.17166666666666669},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":1.7999999999999998},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":0.89249999999999985},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.3},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.6},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.11444444444444445},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.48},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.20179999999999998},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":0.80719999999999992},{"$f":"VLOOKUP(VLOOKUP($D148,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":0.90000000000000013}]
[null,null,null,"Taiwan",{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D149,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Tanzania",{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D150,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Thailand",{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.0250999999999999},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.68340034169999997},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D151,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Trinidad and Tobago",{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.68089999999999995},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.45393356029999998},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D152,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Tunisia",{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D153,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Turkey",{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D154,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"Turkmenistan",{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.9223000000000001},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.82},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.3024999999999993},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":7.35},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.9428571428571426},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.2815339741},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.22},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.1258000000000001},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":4.5032000000000005},{"$f":"VLOOKUP(VLOOKUP($D155,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.9142857142857137}]
[null,null,null,"United Kingdom",{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D156,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"United States",{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.23305555555555557},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.0499999999999998},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":1.8900000000000001},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":0.75},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.15537037037037038},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.28639999999999999},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.1456},{"$f":"VLOOKUP(VLOOKUP($D157,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.125}]
[null,null,null,"Uganda",{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D158,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Ukraine",{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D159,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"United Arab Emirates",{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D160,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Uruguay",{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.47499999999999992},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.3166666666666666},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D161,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Uzbekistan",{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":4.2642857142857142},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.7549999999999999},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":4.88},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.4214285714285715},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.93},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.74840000000000007},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":2.9936000000000003},{"$f":"VLOOKUP(VLOOKUP($D162,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.1321428571428571}]
[null,null,null,"Venezuela",{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D163,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Vietnam",{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":1.4389000000000001},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":5.01},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.0124999999999997},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":5.9799999999999995},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.6666666666666667},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.95926714629999998},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.07},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.92490000000000006},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":3.6996000000000002},{"$f":"VLOOKUP(VLOOKUP($D164,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":2.5}]
[null,null,null,"World",{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":0.33416666666666661},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":3.0714285714285712},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":1.3374999999999997},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":3.06},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":1.0238095238095237},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":0.22277777777777774},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":0.71},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":0.46860000000000002},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":1.8744000000000001},{"$f":"VLOOKUP(VLOOKUP($D165,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":1.5357142857142856}]
[null,null,null,"Zambia",{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D166,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[null,null,null,"Zimbabwe",{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,E$9,FALSE),Parameters!$D$11:$W$20,2,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,F$9,FALSE),Parameters!$D$11:$W$20,3,FALSE)","v":2.4753000000000003},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,G$9,FALSE),Parameters!$D$11:$W$20,4,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,H$9,FALSE),Parameters!$D$11:$W$20,5,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,I$9,FALSE),Parameters!$D$11:$W$20,6,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,J$9,FALSE),Parameters!$D$11:$W$20,7,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,K$9,FALSE),Parameters!$D$11:$W$20,8,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,L$9,FALSE),Parameters!$D$11:$W$20,9,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,M$9,FALSE),Parameters!$D$11:$W$20,10,FALSE)","v":6.75},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,N$9,FALSE),Parameters!$D$11:$W$20,11,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,O$9,FALSE),Parameters!$D$11:$W$20,12,FALSE)","v":2.625},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,P$9,FALSE),Parameters!$D$11:$W$20,13,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,Q$9,FALSE),Parameters!$D$11:$W$20,14,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,R$9,FALSE),Parameters!$D$11:$W$20,15,FALSE)","v":8.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,S$9,FALSE),Parameters!$D$11:$W$20,16,FALSE)","v":2.25},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,T$9,FALSE),Parameters!$D$11:$W$20,17,FALSE)","v":1.6502008251},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,U$9,FALSE),Parameters!$D$11:$W$20,18,FALSE)","v":1.39},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,V$9,FALSE),Parameters!$D$11:$W$20,19,FALSE)","v":1.3511},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,W$9,FALSE),Parameters!$D$11:$W$20,20,FALSE)","v":5.4043999999999999},{"$f":"VLOOKUP(VLOOKUP($D167,Parameters!$D$316:$H$462,X$9,FALSE),Parameters!$D$11:$X$20,21,FALSE)","v":3.375}]
[]
[]
[]
[]
[null,null,null,"Default Fund Contribution Amount (Funded and Unfunded)  ",2.5]
[]
[null,null,null,"Based on Sovereign Ratings"]
[null,null,null,"Rank","Rating","Central Government & Central banks","Regional Governments And Local Authorities","Administrative Bodies\nAnd Non-Commercial Undertakings","Multilateral Development Banks","International Organisations"]
[null,null,null,1,"AAA",0.03,3.5999999999999997E-2,0.03,0.03,0.03]
[null,null,null,2,"AA+",0.03,3.5999999999999997E-2,0.03,0.03,0.03]
[null,null,null,3,"AA",0.03,3.5999999999999997E-2,0.03,0.03,0.03]
[null,null,null,4,"AA-",0.03,3.5999999999999997E-2,0.03,0.03,0.03]
[null,null,null,5,"A+",0.05,0.06,0.05,0.05,0.05]
[null,null,null,6,"A",9.375E-2,0.11249999999999999,9.375E-2,9.375E-2,9.375E-2]
[null,null,null,7,"A-",0.15138888888888888,0.18166666666666664,0.15138888888888888,0.15138888888888888,0.15138888888888888]
[null,null,null,8,"BBB+",0.25750000000000001,0.309,0.25750000000000001,0.25750000000000001,0.25750000000000001]
[null,null,null,9,"BBB",0.39624999999999999,0.47549999999999998,0.39624999999999999,0.39624999999999999,0.39624999999999999]
[null,null,null,10,"BBB-",0.56499999999999995,0.67799999999999994,0.56499999999999995,0.56499999999999995,0.56499999999999995]
[null,null,null,11,"BB+",0.76375000000000004,0.91649999999999998,0.76375000000000004,0.76375000000000004,0.76375000000000004]
[null,null,null,12,"BB",0.99124999999999996,1.1895,0.99124999999999996,0.99124999999999996,0.99124999999999996]
[null,null,null,13,"BB-",1.2475000000000001,1.4969999999999999,1.2475000000000001,1.2475000000000001,1.2475000000000001]
[null,null,null,14,"B+",1.5325,1.839,1.5325,1.5325,1.5325]
[null,null,null,15,"B",1.8474999999999999,2.2170000000000001,1.8474999999999999,1.8474999999999999,1.8474999999999999]
[null,null,null,16,"B-",2.1912500000000001,2.6295000000000002,2.1912500000000001,2.1912500000000001,2.1912500000000001]
[null,null,null,17,"CCC+",2.5649999999999999,3.0779999999999998,2.5649999999999999,2.5649999999999999,2.5649999999999999]
[null,null,null,18,"CCC",2.9674999999999998,3.5609999999999995,2.9674999999999998,2.9674999999999998,2.9674999999999998]
[null,null,null,19,"CCC-",3.3987499999999997,4.0784999999999991,3.3987499999999997,3.3987499999999997,3.3987499999999997]
[null,null,null,20,"CC",3.8600000000000003,4.2799999999999994,3.8600000000000003,3.8600000000000003,3.8600000000000003]
[null,null,null,21,"SD",4.2799999999999994,4.2799999999999994,4.2799999999999994,4.2799999999999994,4.2799999999999994]
[null,null,null,22,"D",4.2799999999999994,4.2799999999999994,4.2799999999999994,4.2799999999999994,4.2799999999999994]
[]
[]
[null,null,null,"DTA not readily convertible into cash or sovereign bonds",3.75]
[null,null,null,"DTA readily convertible into cash or sovereign bonds",2.5]
[]
[]
[null,null,null,"Securitization (Risk Weight)"]
[]
[null,null,null,"AAA","AA","A","BBB","BB","B","CCC-C","NR","Deducted from capital","NO rating breakdown/Default Risk Weight"]
[null,null,null,0.2,0.3,0.5,1,6.26,10.5,12.5,12.5,12.5,2.5]
[]
[]
[null,null,null,"Counterparty Risk In TheTrading Book"]
[]
[null,null,null,"Share of Financial Institutions Counterparties",0.5]
[]
[]
[null,null,null,"Market Risk"]
[]
[]
[null,null,null,"Equity in the banking book (Risk Weight)"]
[]
[null,null,null,"Collective Investment Undertakings (CIU) (default Risk Weight if there is no breakdown)",6.88]
[null,null,null,"Rated Funds",0.2]
[]
[]
[]
[null,null,null,"Equity class","Public Equity","Private Equity"]
[null,null,null,1,6.25,7.5]
[null,null,null,2,7.5,8.75]
[null,null,null,3,8.75,10]
[null,null,null,4,10,11.25]
[]
[]
[null,null,null,"Equity in the Trading book (multiplier/capital charge) - For Banks in Basel 2.5 juridictions"]
[]
[null,null,null,"Market risk under the internal model approach (if no breakdown)",1.5]
[null,null,null,"Of which regulatory VaR",0]
[null,null,null,"Of which stressed VaR",2.2999999999999998]
[null,null,null,"Of which incremental risk capital charge",1]
[null,null,null,"Of which comprehensive risk measure",1]
[null,null,null,"Of which other capital charge",1.5]
[null,null,null,"Standardized approach",1.5]
[null,null,null,"Of which securitization/re-securitization in the trading book (if no breakdown) ",1.5]
[null,null,null,"Securitization from trading book deducted from capital (capital charge)",12.5]
[]
[null,null,null,"Equity in the Trading book (multiplier/capital charge) - For Banks in revised Basel 3 juridictions"]
[]
[null,null,null,"Total market risk under standardized approach (if no breakdown)",1.6]
[null,null,null,"Sensitivities-based standardized method regulatory charge",1.6]
[null,null,null,"Default risk regulatory charge",1]
[null,null,null,"residual risk add-on charge",1]
[null,null,null,"Simplified standardized regulatory charge",1.2]
[]
[null,null,null,"Credit Valuation Adjustment (CVA)"]
[]
[null,null,null,"Add-on",0.64]
[null,null,null,"Non-exempted counterparties - default assumption",0.45]
[]
[null,null,null,"Operational Risk"]
[]
[null,null,null,"Business lines (Risk Weight)"]
[]
[null,null,null,"Max Over 3 Years of Gross Revenues",1.875]
[null,null,null,"Corporate Finance",3.125]
[null,null,null,"Trading And Sales",3.125]
[null,null,null,"Commercial Banking",1.875]
[null,null,null,"Payment And Settlement",2.25]
[null,null,null,"Agency Services",1.875]
[null,null,null,"Asset Management",1.5]
[null,null,null,"Retail Banking",1.5]
[null,null,null,"Retail Brokerage",1.5]
[null,null,null,"Revenues",1.875]
[]
[]
[null,null,null,"Assets under Management - Monetary Funds",6.25E-2]
[null,null,null,"Assets under Management - Other",0]
[]
[null,null,null,"Assets Under Custody and Management "]
[]
[null,null,null,"Amount USD"]
[null,null,null,"0 - 750",4.0000000000000001E-3]
[null,null,null,"750 - 1 000",2E-3]
[null,null,null,"1 000 - 2 000",1E-3]
[null,null,null,"2 000 - 5 000",5.0000000000000001E-4]
[null,null,null,"5 000 - 10 000",3.0000000000000003E-4]
[null,null,null,"above 10 000",1.9999999999999998E-4]
[]
[]
[null,null,null,"Insurance Risk"]
[]
[null,null,null,"Amount of Over (+)/Under (-) Capitalization of (the main) insurance subsidiaries to sustain an 'A' or 'substantial' stress level according to RBC model",3.75]
[]
[]
[null,null,null,"Guarantees and Credit Derivatives"]
[]
[]
[null,null,null,"Corporate and Public Equity Exposure Hedged",0.5]
[]
[]
[null,null,null,"Credit Conversion Factor (CCF) For Credit Card (Qualifying Revolving Exposures (QRE)) off-balance sheet exposure and Haircut apply on Collateral"]
[]
[null,null,null,"Off-balance sheet QRE exposures excluding derivatives",0.1]
[]
[]
[null,null,null,"AIRB Collateral"]
[null,null,null,"Sovereign Bonds, maturity < 1 year rated AA- or above",0.01]
[null,null,null,"Other Sovereign Bonds",0.1]
[null,null,null,"Other Securities",0.2]
[null,null,null,"Equity",0.4]
[null,null,null,"Unspecified Financial Collateral / Gold",0.3]
[]
[]
[]
[null,null,null,"BICRA, Economic Risk, Equity Class, Currency Rating"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters as of 31 December 2025"]
[null,null,null,"Regions & countries","Foreign Currency Rating","Local Currency Rating","BICRA score","Economic Risk score",null,"EQUITY CLASS","Foreign Currency Rating (Rank)","Local Currency Rating (Rank)",null,"Foreign Currency Rating","Local Currency Rating","Bicra","ECO RISK"]
[null,null,null,"Africa",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C6=\"\",N316,'Sov Rating, BICRA, Eco Risk'!C6)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D6=\"\",O316,'Sov Rating, BICRA, Eco Risk'!D6)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E6=\"\",P316,'Sov Rating, BICRA, Eco Risk'!E6)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F6=\"\",Q316,'Sov Rating, BICRA, Eco Risk'!F6)","v":9},null,4,{"$f":"VLOOKUP(E316,$E$465:$F$487,2,FALSE)","v":15},{"$f":"VLOOKUP(F316,$E$465:$F$487,2,FALSE)","v":15},null,"B","B",9,9]
[null,null,null,"Albania",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C7=\"\",N317,'Sov Rating, BICRA, Eco Risk'!C7)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D7=\"\",O317,'Sov Rating, BICRA, Eco Risk'!D7)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E7=\"\",P317,'Sov Rating, BICRA, Eco Risk'!E7)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F7=\"\",Q317,'Sov Rating, BICRA, Eco Risk'!F7)","v":8},null,4,12,12,null,"BB","BB",8,8]
[null,null,null,"Andorra",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C8=\"\",N318,'Sov Rating, BICRA, Eco Risk'!C8)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D8=\"\",O318,'Sov Rating, BICRA, Eco Risk'!D8)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E8=\"\",P318,'Sov Rating, BICRA, Eco Risk'!E8)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F8=\"\",Q318,'Sov Rating, BICRA, Eco Risk'!F8)","v":5},null,4,7,7,null,"A-","A-",6,5]
[null,null,null,"Angola",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C9=\"\",N319,'Sov Rating, BICRA, Eco Risk'!C9)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D9=\"\",O319,'Sov Rating, BICRA, Eco Risk'!D9)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E9=\"\",P319,'Sov Rating, BICRA, Eco Risk'!E9)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F9=\"\",Q319,'Sov Rating, BICRA, Eco Risk'!F9)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Antigua and Barbuda",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C10=\"\",N320,'Sov Rating, BICRA, Eco Risk'!C10)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D10=\"\",O320,'Sov Rating, BICRA, Eco Risk'!D10)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E10=\"\",P320,'Sov Rating, BICRA, Eco Risk'!E10)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F10=\"\",Q320,'Sov Rating, BICRA, Eco Risk'!F10)","v":9},null,4,15,15,null,"B","B",9,9]
[null,null,null,"Argentina",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C11=\"\",N321,'Sov Rating, BICRA, Eco Risk'!C11)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D11=\"\",O321,'Sov Rating, BICRA, Eco Risk'!D11)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E11=\"\",P321,'Sov Rating, BICRA, Eco Risk'!E11)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F11=\"\",Q321,'Sov Rating, BICRA, Eco Risk'!F11)","v":10},null,4,17,17,null,"CCC+","CCC+",9,10]
[null,null,null,"Asia Pacific",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C12=\"\",N322,'Sov Rating, BICRA, Eco Risk'!C12)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D12=\"\",O322,'Sov Rating, BICRA, Eco Risk'!D12)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E12=\"\",P322,'Sov Rating, BICRA, Eco Risk'!E12)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F12=\"\",Q322,'Sov Rating, BICRA, Eco Risk'!F12)","v":5},null,3,6,6,null,"A","A",5,5]
[null,null,null,"Australia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C13=\"\",N323,'Sov Rating, BICRA, Eco Risk'!C13)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D13=\"\",O323,'Sov Rating, BICRA, Eco Risk'!D13)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E13=\"\",P323,'Sov Rating, BICRA, Eco Risk'!E13)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F13=\"\",Q323,'Sov Rating, BICRA, Eco Risk'!F13)","v":3},null,2,1,1,null,"AAA","AAA",2,3]
[null,null,null,"Austria",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C14=\"\",N324,'Sov Rating, BICRA, Eco Risk'!C14)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D14=\"\",O324,'Sov Rating, BICRA, Eco Risk'!D14)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E14=\"\",P324,'Sov Rating, BICRA, Eco Risk'!E14)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F14=\"\",Q324,'Sov Rating, BICRA, Eco Risk'!F14)","v":2},null,2,2,2,null,"AA+","AA+",2,2]
[null,null,null,"Azerbaijan",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C15=\"\",N325,'Sov Rating, BICRA, Eco Risk'!C15)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D15=\"\",O325,'Sov Rating, BICRA, Eco Risk'!D15)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E15=\"\",P325,'Sov Rating, BICRA, Eco Risk'!E15)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F15=\"\",Q325,'Sov Rating, BICRA, Eco Risk'!F15)","v":8},null,4,11,11,null,"BB+","BB+",8,8]
[null,null,null,"Bahamas",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C16=\"\",N326,'Sov Rating, BICRA, Eco Risk'!C16)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D16=\"\",O326,'Sov Rating, BICRA, Eco Risk'!D16)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E16=\"\",P326,'Sov Rating, BICRA, Eco Risk'!E16)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F16=\"\",Q326,'Sov Rating, BICRA, Eco Risk'!F16)","v":7},null,4,13,13,null,"BB-","BB-",7,7]
[null,null,null,"Bahrain",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C17=\"\",N327,'Sov Rating, BICRA, Eco Risk'!C17)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D17=\"\",O327,'Sov Rating, BICRA, Eco Risk'!D17)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E17=\"\",P327,'Sov Rating, BICRA, Eco Risk'!E17)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F17=\"\",Q327,'Sov Rating, BICRA, Eco Risk'!F17)","v":7},null,3,15,15,null,"B","B",7,7]
[null,null,null,"Bangladesh",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C18=\"\",N328,'Sov Rating, BICRA, Eco Risk'!C18)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D18=\"\",O328,'Sov Rating, BICRA, Eco Risk'!D18)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E18=\"\",P328,'Sov Rating, BICRA, Eco Risk'!E18)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F18=\"\",Q328,'Sov Rating, BICRA, Eco Risk'!F18)","v":9},null,4,14,14,null,"B+","B+",9,9]
[null,null,null,"Barbados",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C19=\"\",N329,'Sov Rating, BICRA, Eco Risk'!C19)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D19=\"\",O329,'Sov Rating, BICRA, Eco Risk'!D19)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E19=\"\",P329,'Sov Rating, BICRA, Eco Risk'!E19)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F19=\"\",Q329,'Sov Rating, BICRA, Eco Risk'!F19)","v":10},null,4,14,14,null,"B+","B+",10,10]
[null,null,null,"Belarus",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C20=\"\",N330,'Sov Rating, BICRA, Eco Risk'!C20)","v":"D"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D20=\"\",O330,'Sov Rating, BICRA, Eco Risk'!D20)","v":"CCC"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E20=\"\",P330,'Sov Rating, BICRA, Eco Risk'!E20)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F20=\"\",Q330,'Sov Rating, BICRA, Eco Risk'!F20)","v":9},null,4,22,18,null,"D","CCC",10,9]
[null,null,null,"Belgium",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C21=\"\",N331,'Sov Rating, BICRA, Eco Risk'!C21)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D21=\"\",O331,'Sov Rating, BICRA, Eco Risk'!D21)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E21=\"\",P331,'Sov Rating, BICRA, Eco Risk'!E21)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F21=\"\",Q331,'Sov Rating, BICRA, Eco Risk'!F21)","v":2},null,2,3,3,null,"AA","AA",2,2]
[null,null,null,"Belize",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C22=\"\",N332,'Sov Rating, BICRA, Eco Risk'!C22)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D22=\"\",O332,'Sov Rating, BICRA, Eco Risk'!D22)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E22=\"\",P332,'Sov Rating, BICRA, Eco Risk'!E22)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F22=\"\",Q332,'Sov Rating, BICRA, Eco Risk'!F22)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Bermuda",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C23=\"\",N333,'Sov Rating, BICRA, Eco Risk'!C23)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D23=\"\",O333,'Sov Rating, BICRA, Eco Risk'!D23)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E23=\"\",P333,'Sov Rating, BICRA, Eco Risk'!E23)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F23=\"\",Q333,'Sov Rating, BICRA, Eco Risk'!F23)","v":6},null,4,5,5,null,"A+","A+",5,6]
[null,null,null,"Bolivia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C24=\"\",N334,'Sov Rating, BICRA, Eco Risk'!C24)","v":"CCC-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D24=\"\",O334,'Sov Rating, BICRA, Eco Risk'!D24)","v":"CCC-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E24=\"\",P334,'Sov Rating, BICRA, Eco Risk'!E24)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F24=\"\",Q334,'Sov Rating, BICRA, Eco Risk'!F24)","v":10},null,4,19,19,null,"CCC-","CCC-",10,10]
[null,null,null,"Bosnia and Herzegovina",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C25=\"\",N335,'Sov Rating, BICRA, Eco Risk'!C25)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D25=\"\",O335,'Sov Rating, BICRA, Eco Risk'!D25)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E25=\"\",P335,'Sov Rating, BICRA, Eco Risk'!E25)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F25=\"\",Q335,'Sov Rating, BICRA, Eco Risk'!F25)","v":8},null,4,14,14,null,"B+","B+",8,8]
[null,null,null,"Botswana",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C26=\"\",N336,'Sov Rating, BICRA, Eco Risk'!C26)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D26=\"\",O336,'Sov Rating, BICRA, Eco Risk'!D26)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E26=\"\",P336,'Sov Rating, BICRA, Eco Risk'!E26)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F26=\"\",Q336,'Sov Rating, BICRA, Eco Risk'!F26)","v":5},null,4,9,9,null,"BBB","BBB",5,5]
[null,null,null,"Brazil",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C27=\"\",N337,'Sov Rating, BICRA, Eco Risk'!C27)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D27=\"\",O337,'Sov Rating, BICRA, Eco Risk'!D27)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E27=\"\",P337,'Sov Rating, BICRA, Eco Risk'!E27)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F27=\"\",Q337,'Sov Rating, BICRA, Eco Risk'!F27)","v":7},null,3,12,12,null,"BB","BB",6,7]
[null,null,null,"Brunei Darussalam",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C28=\"\",N338,'Sov Rating, BICRA, Eco Risk'!C28)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D28=\"\",O338,'Sov Rating, BICRA, Eco Risk'!D28)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E28=\"\",P338,'Sov Rating, BICRA, Eco Risk'!E28)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F28=\"\",Q338,'Sov Rating, BICRA, Eco Risk'!F28)","v":4},null,4,5,5,null,"A+","A+",6,4]
[null,null,null,"Bulgaria",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C29=\"\",N339,'Sov Rating, BICRA, Eco Risk'!C29)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D29=\"\",O339,'Sov Rating, BICRA, Eco Risk'!D29)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E29=\"\",P339,'Sov Rating, BICRA, Eco Risk'!E29)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F29=\"\",Q339,'Sov Rating, BICRA, Eco Risk'!F29)","v":7},null,4,8,8,null,"BBB+","BBB+",7,7]
[null,null,null,"Burkina Faso",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C30=\"\",N340,'Sov Rating, BICRA, Eco Risk'!C30)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D30=\"\",O340,'Sov Rating, BICRA, Eco Risk'!D30)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E30=\"\",P340,'Sov Rating, BICRA, Eco Risk'!E30)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F30=\"\",Q340,'Sov Rating, BICRA, Eco Risk'!F30)","v":10},null,4,17,17,null,"CCC+","CCC+",10,10]
[null,null,null,"Cambodia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C31=\"\",N341,'Sov Rating, BICRA, Eco Risk'!C31)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D31=\"\",O341,'Sov Rating, BICRA, Eco Risk'!D31)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E31=\"\",P341,'Sov Rating, BICRA, Eco Risk'!E31)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F31=\"\",Q341,'Sov Rating, BICRA, Eco Risk'!F31)","v":9},null,4,14,14,null,"B+","B+",9,9]
[null,null,null,"Cameroon",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C32=\"\",N342,'Sov Rating, BICRA, Eco Risk'!C32)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D32=\"\",O342,'Sov Rating, BICRA, Eco Risk'!D32)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E32=\"\",P342,'Sov Rating, BICRA, Eco Risk'!E32)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F32=\"\",Q342,'Sov Rating, BICRA, Eco Risk'!F32)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Canada",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C33=\"\",N343,'Sov Rating, BICRA, Eco Risk'!C33)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D33=\"\",O343,'Sov Rating, BICRA, Eco Risk'!D33)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E33=\"\",P343,'Sov Rating, BICRA, Eco Risk'!E33)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F33=\"\",Q343,'Sov Rating, BICRA, Eco Risk'!F33)","v":3},null,2,1,1,null,"AAA","AAA",2,3]
[null,null,null,"Cape Verde",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C34=\"\",N344,'Sov Rating, BICRA, Eco Risk'!C34)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D34=\"\",O344,'Sov Rating, BICRA, Eco Risk'!D34)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E34=\"\",P344,'Sov Rating, BICRA, Eco Risk'!E34)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F34=\"\",Q344,'Sov Rating, BICRA, Eco Risk'!F34)","v":10},null,4,15,15,null,"B","B",10,10]
[null,null,null,"Central America and Caribbean",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C35=\"\",N345,'Sov Rating, BICRA, Eco Risk'!C35)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D35=\"\",O345,'Sov Rating, BICRA, Eco Risk'!D35)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E35=\"\",P345,'Sov Rating, BICRA, Eco Risk'!E35)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F35=\"\",Q345,'Sov Rating, BICRA, Eco Risk'!F35)","v":8},null,4,13,13,null,"BB-","BB-",8,8]
[null,null,null,"Chile",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C36=\"\",N346,'Sov Rating, BICRA, Eco Risk'!C36)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D36=\"\",O346,'Sov Rating, BICRA, Eco Risk'!D36)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E36=\"\",P346,'Sov Rating, BICRA, Eco Risk'!E36)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F36=\"\",Q346,'Sov Rating, BICRA, Eco Risk'!F36)","v":4},null,2,6,5,null,"A","A+",3,4]
[null,null,null,"China",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C37=\"\",N347,'Sov Rating, BICRA, Eco Risk'!C37)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D37=\"\",O347,'Sov Rating, BICRA, Eco Risk'!D37)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E37=\"\",P347,'Sov Rating, BICRA, Eco Risk'!E37)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F37=\"\",Q347,'Sov Rating, BICRA, Eco Risk'!F37)","v":7},null,3,5,5,null,"A+","A+",6,7]
[null,null,null,"Colombia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C38=\"\",N348,'Sov Rating, BICRA, Eco Risk'!C38)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D38=\"\",O348,'Sov Rating, BICRA, Eco Risk'!D38)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E38=\"\",P348,'Sov Rating, BICRA, Eco Risk'!E38)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F38=\"\",Q348,'Sov Rating, BICRA, Eco Risk'!F38)","v":7},null,2,{"$f":"VLOOKUP(E348,$E$465:$F$487,2,FALSE)","v":12},{"$f":"VLOOKUP(F348,$E$465:$F$487,2,FALSE)","v":11},null,"BB","BB+",6,7]
[null,null,null,"Congo",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C39=\"\",N349,'Sov Rating, BICRA, Eco Risk'!C39)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D39=\"\",O349,'Sov Rating, BICRA, Eco Risk'!D39)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E39=\"\",P349,'Sov Rating, BICRA, Eco Risk'!E39)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F39=\"\",Q349,'Sov Rating, BICRA, Eco Risk'!F39)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Costa Rica",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C40=\"\",N350,'Sov Rating, BICRA, Eco Risk'!C40)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D40=\"\",O350,'Sov Rating, BICRA, Eco Risk'!D40)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E40=\"\",P350,'Sov Rating, BICRA, Eco Risk'!E40)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F40=\"\",Q350,'Sov Rating, BICRA, Eco Risk'!F40)","v":6},null,4,12,12,null,"BB","BB",7,6]
[null,null,null,"Cote dIvoire",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C41=\"\",N351,'Sov Rating, BICRA, Eco Risk'!C41)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D41=\"\",O351,'Sov Rating, BICRA, Eco Risk'!D41)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E41=\"\",P351,'Sov Rating, BICRA, Eco Risk'!E41)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F41=\"\",Q351,'Sov Rating, BICRA, Eco Risk'!F41)","v":9},null,4,12,12,null,"BB","BB",9,9]
[null,null,null,"Croatia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C42=\"\",N352,'Sov Rating, BICRA, Eco Risk'!C42)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D42=\"\",O352,'Sov Rating, BICRA, Eco Risk'!D42)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E42=\"\",P352,'Sov Rating, BICRA, Eco Risk'!E42)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F42=\"\",Q352,'Sov Rating, BICRA, Eco Risk'!F42)","v":6},null,4,7,7,null,"A-","A-",6,6]
[null,null,null,"Cyprus",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C43=\"\",N353,'Sov Rating, BICRA, Eco Risk'!C43)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D43=\"\",O353,'Sov Rating, BICRA, Eco Risk'!D43)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E43=\"\",P353,'Sov Rating, BICRA, Eco Risk'!E43)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F43=\"\",Q353,'Sov Rating, BICRA, Eco Risk'!F43)","v":6},null,4,7,7,null,"A-","A-",6,6]
[null,null,null,"Czech Republic",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C44=\"\",N354,'Sov Rating, BICRA, Eco Risk'!C44)","v":"AA-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D44=\"\",O354,'Sov Rating, BICRA, Eco Risk'!D44)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E44=\"\",P354,'Sov Rating, BICRA, Eco Risk'!E44)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F44=\"\",Q354,'Sov Rating, BICRA, Eco Risk'!F44)","v":3},null,3,4,3,null,"AA-","AA",3,3]
[null,null,null,"Denmark",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C45=\"\",N355,'Sov Rating, BICRA, Eco Risk'!C45)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D45=\"\",O355,'Sov Rating, BICRA, Eco Risk'!D45)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E45=\"\",P355,'Sov Rating, BICRA, Eco Risk'!E45)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F45=\"\",Q355,'Sov Rating, BICRA, Eco Risk'!F45)","v":2},null,2,1,1,null,"AAA","AAA",3,2]
[null,null,null,"Dominican Republic",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C46=\"\",N356,'Sov Rating, BICRA, Eco Risk'!C46)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D46=\"\",O356,'Sov Rating, BICRA, Eco Risk'!D46)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E46=\"\",P356,'Sov Rating, BICRA, Eco Risk'!E46)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F46=\"\",Q356,'Sov Rating, BICRA, Eco Risk'!F46)","v":8},null,4,12,12,null,"BB","BB",8,8]
[null,null,null,"Ecuador",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C47=\"\",N357,'Sov Rating, BICRA, Eco Risk'!C47)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D47=\"\",O357,'Sov Rating, BICRA, Eco Risk'!D47)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E47=\"\",P357,'Sov Rating, BICRA, Eco Risk'!E47)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F47=\"\",Q357,'Sov Rating, BICRA, Eco Risk'!F47)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Egypt",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C48=\"\",N358,'Sov Rating, BICRA, Eco Risk'!C48)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D48=\"\",O358,'Sov Rating, BICRA, Eco Risk'!D48)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E48=\"\",P358,'Sov Rating, BICRA, Eco Risk'!E48)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F48=\"\",Q358,'Sov Rating, BICRA, Eco Risk'!F48)","v":9},null,4,15,15,null,"B","B",9,9]
[null,null,null,"El Salvador",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C49=\"\",N359,'Sov Rating, BICRA, Eco Risk'!C49)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D49=\"\",O359,'Sov Rating, BICRA, Eco Risk'!D49)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E49=\"\",P359,'Sov Rating, BICRA, Eco Risk'!E49)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F49=\"\",Q359,'Sov Rating, BICRA, Eco Risk'!F49)","v":9},null,4,16,16,null,"B-","B-",9,9]
[null,null,null,"Estonia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C50=\"\",N360,'Sov Rating, BICRA, Eco Risk'!C50)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D50=\"\",O360,'Sov Rating, BICRA, Eco Risk'!D50)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E50=\"\",P360,'Sov Rating, BICRA, Eco Risk'!E50)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F50=\"\",Q360,'Sov Rating, BICRA, Eco Risk'!F50)","v":4},null,4,5,5,null,"A+","A+",4,4]
[null,null,null,"Ethiopia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C51=\"\",N361,'Sov Rating, BICRA, Eco Risk'!C51)","v":"D"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D51=\"\",O361,'Sov Rating, BICRA, Eco Risk'!D51)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E51=\"\",P361,'Sov Rating, BICRA, Eco Risk'!E51)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F51=\"\",Q361,'Sov Rating, BICRA, Eco Risk'!F51)","v":10},null,4,22,17,null,"D","CCC+",10,10]
[null,null,null,"European Union",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C52=\"\",N362,'Sov Rating, BICRA, Eco Risk'!C52)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D52=\"\",O362,'Sov Rating, BICRA, Eco Risk'!D52)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E52=\"\",P362,'Sov Rating, BICRA, Eco Risk'!E52)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F52=\"\",Q362,'Sov Rating, BICRA, Eco Risk'!F52)","v":3},null,2,2,2,null,"AA+","AA+",3,3]
[null,null,null,"Europe",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C53=\"\",N363,'Sov Rating, BICRA, Eco Risk'!C53)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D53=\"\",O363,'Sov Rating, BICRA, Eco Risk'!D53)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E53=\"\",P363,'Sov Rating, BICRA, Eco Risk'!E53)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F53=\"\",Q363,'Sov Rating, BICRA, Eco Risk'!F53)","v":4},null,2,6,6,null,"A","A",4,4]
[null,null,null,"Eu & Middle East & Africa",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C54=\"\",N364,'Sov Rating, BICRA, Eco Risk'!C54)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D54=\"\",O364,'Sov Rating, BICRA, Eco Risk'!D54)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E54=\"\",P364,'Sov Rating, BICRA, Eco Risk'!E54)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F54=\"\",Q364,'Sov Rating, BICRA, Eco Risk'!F54)","v":5},null,3,7,7,null,"A-","A-",5,5]
[null,null,null,"Fiji",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C55=\"\",N365,'Sov Rating, BICRA, Eco Risk'!C55)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D55=\"\",O365,'Sov Rating, BICRA, Eco Risk'!D55)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E55=\"\",P365,'Sov Rating, BICRA, Eco Risk'!E55)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F55=\"\",Q365,'Sov Rating, BICRA, Eco Risk'!F55)","v":10},null,4,14,14,null,"B+","B+",10,10]
[null,null,null,"Finland",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C56=\"\",N366,'Sov Rating, BICRA, Eco Risk'!C56)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D56=\"\",O366,'Sov Rating, BICRA, Eco Risk'!D56)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E56=\"\",P366,'Sov Rating, BICRA, Eco Risk'!E56)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F56=\"\",Q366,'Sov Rating, BICRA, Eco Risk'!F56)","v":2},null,3,2,2,null,"AA+","AA+",2,2]
[null,null,null,"France",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C57=\"\",N367,'Sov Rating, BICRA, Eco Risk'!C57)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D57=\"\",O367,'Sov Rating, BICRA, Eco Risk'!D57)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E57=\"\",P367,'Sov Rating, BICRA, Eco Risk'!E57)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F57=\"\",Q367,'Sov Rating, BICRA, Eco Risk'!F57)","v":3},null,2,5,5,null,"A+","A+",3,3]
[null,null,null,"Gabon",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C58=\"\",N368,'Sov Rating, BICRA, Eco Risk'!C58)","v":"CCC"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D58=\"\",O368,'Sov Rating, BICRA, Eco Risk'!D58)","v":"CCC"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E58=\"\",P368,'Sov Rating, BICRA, Eco Risk'!E58)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F58=\"\",Q368,'Sov Rating, BICRA, Eco Risk'!F58)","v":10},null,4,18,18,null,"CCC","CCC",10,10]
[null,null,null,"Georgia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C59=\"\",N369,'Sov Rating, BICRA, Eco Risk'!C59)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D59=\"\",O369,'Sov Rating, BICRA, Eco Risk'!D59)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E59=\"\",P369,'Sov Rating, BICRA, Eco Risk'!E59)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F59=\"\",Q369,'Sov Rating, BICRA, Eco Risk'!F59)","v":7},null,4,12,12,null,"BB","BB",7,7]
[null,null,null,"Germany",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C60=\"\",N370,'Sov Rating, BICRA, Eco Risk'!C60)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D60=\"\",O370,'Sov Rating, BICRA, Eco Risk'!D60)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E60=\"\",P370,'Sov Rating, BICRA, Eco Risk'!E60)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F60=\"\",Q370,'Sov Rating, BICRA, Eco Risk'!F60)","v":2},null,2,1,1,null,"AAA","AAA",3,2]
[null,null,null,"Ghana",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C61=\"\",N371,'Sov Rating, BICRA, Eco Risk'!C61)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D61=\"\",O371,'Sov Rating, BICRA, Eco Risk'!D61)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E61=\"\",P371,'Sov Rating, BICRA, Eco Risk'!E61)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F61=\"\",Q371,'Sov Rating, BICRA, Eco Risk'!F61)","v":9},null,4,16,16,null,"B-","B-",9,9]
[null,null,null,"Greece",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C62=\"\",N372,'Sov Rating, BICRA, Eco Risk'!C62)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D62=\"\",O372,'Sov Rating, BICRA, Eco Risk'!D62)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E62=\"\",P372,'Sov Rating, BICRA, Eco Risk'!E62)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F62=\"\",Q372,'Sov Rating, BICRA, Eco Risk'!F62)","v":6},null,4,9,9,null,"BBB","BBB",5,6]
[null,null,null,"Guatemala",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C63=\"\",N373,'Sov Rating, BICRA, Eco Risk'!C63)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D63=\"\",O373,'Sov Rating, BICRA, Eco Risk'!D63)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E63=\"\",P373,'Sov Rating, BICRA, Eco Risk'!E63)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F63=\"\",Q373,'Sov Rating, BICRA, Eco Risk'!F63)","v":7},null,4,11,11,null,"BB+","BB+",6,7]
[null,null,null,"GCC",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C64=\"\",N374,'Sov Rating, BICRA, Eco Risk'!C64)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D64=\"\",O374,'Sov Rating, BICRA, Eco Risk'!D64)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E64=\"\",P374,'Sov Rating, BICRA, Eco Risk'!E64)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F64=\"\",Q374,'Sov Rating, BICRA, Eco Risk'!F64)","v":5},null,3,5,5,null,"A+","A+",5,5]
[null,null,null,"Guyana",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C65=\"\",N375,'Sov Rating, BICRA, Eco Risk'!C65)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D65=\"\",O375,'Sov Rating, BICRA, Eco Risk'!D65)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E65=\"\",P375,'Sov Rating, BICRA, Eco Risk'!E65)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F65=\"\",Q375,'Sov Rating, BICRA, Eco Risk'!F65)","v":10},null,4,10,10,null,"BBB-","BBB-",10,10]
[null,null,null,"Honduras",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C66=\"\",N376,'Sov Rating, BICRA, Eco Risk'!C66)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D66=\"\",O376,'Sov Rating, BICRA, Eco Risk'!D66)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E66=\"\",P376,'Sov Rating, BICRA, Eco Risk'!E66)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F66=\"\",Q376,'Sov Rating, BICRA, Eco Risk'!F66)","v":8},null,4,13,13,null,"BB-","BB-",8,8]
[null,null,null,"Hong Kong",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C67=\"\",N377,'Sov Rating, BICRA, Eco Risk'!C67)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D67=\"\",O377,'Sov Rating, BICRA, Eco Risk'!D67)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E67=\"\",P377,'Sov Rating, BICRA, Eco Risk'!E67)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F67=\"\",Q377,'Sov Rating, BICRA, Eco Risk'!F67)","v":3},null,2,2,2,null,"AA+","AA+",2,3]
[null,null,null,"Hungary",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C68=\"\",N378,'Sov Rating, BICRA, Eco Risk'!C68)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D68=\"\",O378,'Sov Rating, BICRA, Eco Risk'!D68)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E68=\"\",P378,'Sov Rating, BICRA, Eco Risk'!E68)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F68=\"\",Q378,'Sov Rating, BICRA, Eco Risk'!F68)","v":5},null,3,10,10,null,"BBB-","BBB-",5,5]
[null,null,null,"Iceland",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C69=\"\",N379,'Sov Rating, BICRA, Eco Risk'!C69)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D69=\"\",O379,'Sov Rating, BICRA, Eco Risk'!D69)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E69=\"\",P379,'Sov Rating, BICRA, Eco Risk'!E69)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F69=\"\",Q379,'Sov Rating, BICRA, Eco Risk'!F69)","v":4},null,4,5,5,null,"A+","A+",4,4]
[null,null,null,"India",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C70=\"\",N380,'Sov Rating, BICRA, Eco Risk'!C70)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D70=\"\",O380,'Sov Rating, BICRA, Eco Risk'!D70)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E70=\"\",P380,'Sov Rating, BICRA, Eco Risk'!E70)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F70=\"\",Q380,'Sov Rating, BICRA, Eco Risk'!F70)","v":5},null,3,{"$f":"VLOOKUP(E380,$E$465:$F$487,2,FALSE)","v":9},{"$f":"VLOOKUP(F380,$E$465:$F$487,2,FALSE)","v":9},null,"BBB","BBB",5,5]
[null,null,null,"Indonesia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C71=\"\",N381,'Sov Rating, BICRA, Eco Risk'!C71)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D71=\"\",O381,'Sov Rating, BICRA, Eco Risk'!D71)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E71=\"\",P381,'Sov Rating, BICRA, Eco Risk'!E71)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F71=\"\",Q381,'Sov Rating, BICRA, Eco Risk'!F71)","v":5},null,4,9,9,null,"BBB","BBB",5,5]
[null,null,null,"Iran",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C72=\"\",N382,'Sov Rating, BICRA, Eco Risk'!C72)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D72=\"\",O382,'Sov Rating, BICRA, Eco Risk'!D72)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E72=\"\",P382,'Sov Rating, BICRA, Eco Risk'!E72)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F72=\"\",Q382,'Sov Rating, BICRA, Eco Risk'!F72)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Iraq",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C73=\"\",N383,'Sov Rating, BICRA, Eco Risk'!C73)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D73=\"\",O383,'Sov Rating, BICRA, Eco Risk'!D73)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E73=\"\",P383,'Sov Rating, BICRA, Eco Risk'!E73)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F73=\"\",Q383,'Sov Rating, BICRA, Eco Risk'!F73)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Ireland",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C74=\"\",N384,'Sov Rating, BICRA, Eco Risk'!C74)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D74=\"\",O384,'Sov Rating, BICRA, Eco Risk'!D74)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E74=\"\",P384,'Sov Rating, BICRA, Eco Risk'!E74)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F74=\"\",Q384,'Sov Rating, BICRA, Eco Risk'!F74)","v":3},null,3,3,3,null,"AA","AA",3,3]
[null,null,null,"Israel",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C75=\"\",N385,'Sov Rating, BICRA, Eco Risk'!C75)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D75=\"\",O385,'Sov Rating, BICRA, Eco Risk'!D75)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E75=\"\",P385,'Sov Rating, BICRA, Eco Risk'!E75)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F75=\"\",Q385,'Sov Rating, BICRA, Eco Risk'!F75)","v":4},null,2,6,6,null,"A","A",4,4]
[null,null,null,"Italy",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C76=\"\",N386,'Sov Rating, BICRA, Eco Risk'!C76)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D76=\"\",O386,'Sov Rating, BICRA, Eco Risk'!D76)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E76=\"\",P386,'Sov Rating, BICRA, Eco Risk'!E76)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F76=\"\",Q386,'Sov Rating, BICRA, Eco Risk'!F76)","v":4},null,2,8,8,null,"BBB+","BBB+",4,4]
[null,null,null,"Jamaica",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C77=\"\",N387,'Sov Rating, BICRA, Eco Risk'!C77)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D77=\"\",O387,'Sov Rating, BICRA, Eco Risk'!D77)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E77=\"\",P387,'Sov Rating, BICRA, Eco Risk'!E77)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F77=\"\",Q387,'Sov Rating, BICRA, Eco Risk'!F77)","v":8},null,4,12,12,null,"BB","BB",8,8]
[null,null,null,"Japan",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C78=\"\",N388,'Sov Rating, BICRA, Eco Risk'!C78)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D78=\"\",O388,'Sov Rating, BICRA, Eco Risk'!D78)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E78=\"\",P388,'Sov Rating, BICRA, Eco Risk'!E78)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F78=\"\",Q388,'Sov Rating, BICRA, Eco Risk'!F78)","v":2},null,2,5,5,null,"A+","A+",3,2]
[null,null,null,"Jordan",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C79=\"\",N389,'Sov Rating, BICRA, Eco Risk'!C79)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D79=\"\",O389,'Sov Rating, BICRA, Eco Risk'!D79)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E79=\"\",P389,'Sov Rating, BICRA, Eco Risk'!E79)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F79=\"\",Q389,'Sov Rating, BICRA, Eco Risk'!F79)","v":7},null,4,13,13,null,"BB-","BB-",7,7]
[null,null,null,"Kazakhstan",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C80=\"\",N390,'Sov Rating, BICRA, Eco Risk'!C80)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D80=\"\",O390,'Sov Rating, BICRA, Eco Risk'!D80)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E80=\"\",P390,'Sov Rating, BICRA, Eco Risk'!E80)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F80=\"\",Q390,'Sov Rating, BICRA, Eco Risk'!F80)","v":7},null,4,10,10,null,"BBB-","BBB-",7,7]
[null,null,null,"Kenya",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C81=\"\",N391,'Sov Rating, BICRA, Eco Risk'!C81)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D81=\"\",O391,'Sov Rating, BICRA, Eco Risk'!D81)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E81=\"\",P391,'Sov Rating, BICRA, Eco Risk'!E81)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F81=\"\",Q391,'Sov Rating, BICRA, Eco Risk'!F81)","v":9},null,4,15,15,null,"B","B",9,9]
[null,null,null,"Korea",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C82=\"\",N392,'Sov Rating, BICRA, Eco Risk'!C82)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D82=\"\",O392,'Sov Rating, BICRA, Eco Risk'!D82)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E82=\"\",P392,'Sov Rating, BICRA, Eco Risk'!E82)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F82=\"\",Q392,'Sov Rating, BICRA, Eco Risk'!F82)","v":3},null,2,3,3,null,"AA","AA",3,3]
[null,null,null,"Kuwait",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C83=\"\",N393,'Sov Rating, BICRA, Eco Risk'!C83)","v":"AA-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D83=\"\",O393,'Sov Rating, BICRA, Eco Risk'!D83)","v":"AA-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E83=\"\",P393,'Sov Rating, BICRA, Eco Risk'!E83)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F83=\"\",Q393,'Sov Rating, BICRA, Eco Risk'!F83)","v":5},null,3,4,4,null,"AA-","AA-",4,5]
[null,null,null,"Latin America",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C84=\"\",N394,'Sov Rating, BICRA, Eco Risk'!C84)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D84=\"\",O394,'Sov Rating, BICRA, Eco Risk'!D84)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E84=\"\",P394,'Sov Rating, BICRA, Eco Risk'!E84)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F84=\"\",Q394,'Sov Rating, BICRA, Eco Risk'!F84)","v":7},null,3,12,11,null,"BB","BB+",6,7]
[null,null,null,"Latvia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C85=\"\",N395,'Sov Rating, BICRA, Eco Risk'!C85)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D85=\"\",O395,'Sov Rating, BICRA, Eco Risk'!D85)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E85=\"\",P395,'Sov Rating, BICRA, Eco Risk'!E85)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F85=\"\",Q395,'Sov Rating, BICRA, Eco Risk'!F85)","v":4},null,3,6,6,null,"A","A",4,4]
[null,null,null,"Lebanon",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C86=\"\",N396,'Sov Rating, BICRA, Eco Risk'!C86)","v":"D"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D86=\"\",O396,'Sov Rating, BICRA, Eco Risk'!D86)","v":"CCC"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E86=\"\",P396,'Sov Rating, BICRA, Eco Risk'!E86)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F86=\"\",Q396,'Sov Rating, BICRA, Eco Risk'!F86)","v":10},null,4,22,18,null,"D","CCC",10,10]
[null,null,null,"Liberia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C87=\"\",N397,'Sov Rating, BICRA, Eco Risk'!C87)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D87=\"\",O397,'Sov Rating, BICRA, Eco Risk'!D87)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E87=\"\",P397,'Sov Rating, BICRA, Eco Risk'!E87)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F87=\"\",Q397,'Sov Rating, BICRA, Eco Risk'!F87)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Liechtenstein",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C88=\"\",N398,'Sov Rating, BICRA, Eco Risk'!C88)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D88=\"\",O398,'Sov Rating, BICRA, Eco Risk'!D88)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E88=\"\",P398,'Sov Rating, BICRA, Eco Risk'!E88)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F88=\"\",Q398,'Sov Rating, BICRA, Eco Risk'!F88)","v":2},null,4,1,1,null,"AAA","AAA",2,2]
[null,null,null,"Lithuania",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C89=\"\",N399,'Sov Rating, BICRA, Eco Risk'!C89)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D89=\"\",O399,'Sov Rating, BICRA, Eco Risk'!D89)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E89=\"\",P399,'Sov Rating, BICRA, Eco Risk'!E89)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F89=\"\",Q399,'Sov Rating, BICRA, Eco Risk'!F89)","v":4},null,3,6,6,null,"A","A",4,4]
[null,null,null,"Luxembourg",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C90=\"\",N400,'Sov Rating, BICRA, Eco Risk'!C90)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D90=\"\",O400,'Sov Rating, BICRA, Eco Risk'!D90)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E90=\"\",P400,'Sov Rating, BICRA, Eco Risk'!E90)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F90=\"\",Q400,'Sov Rating, BICRA, Eco Risk'!F90)","v":2},null,3,1,1,null,"AAA","AAA",2,2]
[null,null,null,"Macedonia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C91=\"\",N401,'Sov Rating, BICRA, Eco Risk'!C91)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D91=\"\",O401,'Sov Rating, BICRA, Eco Risk'!D91)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E91=\"\",P401,'Sov Rating, BICRA, Eco Risk'!E91)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F91=\"\",Q401,'Sov Rating, BICRA, Eco Risk'!F91)","v":9},null,4,13,13,null,"BB-","BB-",9,9]
[null,null,null,"Malaysia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C92=\"\",N402,'Sov Rating, BICRA, Eco Risk'!C92)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D92=\"\",O402,'Sov Rating, BICRA, Eco Risk'!D92)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E92=\"\",P402,'Sov Rating, BICRA, Eco Risk'!E92)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F92=\"\",Q402,'Sov Rating, BICRA, Eco Risk'!F92)","v":5},null,3,7,6,null,"A-","A",4,5]
[null,null,null,"Malta",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C93=\"\",N403,'Sov Rating, BICRA, Eco Risk'!C93)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D93=\"\",O403,'Sov Rating, BICRA, Eco Risk'!D93)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E93=\"\",P403,'Sov Rating, BICRA, Eco Risk'!E93)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F93=\"\",Q403,'Sov Rating, BICRA, Eco Risk'!F93)","v":4},null,3,7,7,null,"A-","A-",5,4]
[null,null,null,"Mauritius",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C94=\"\",N404,'Sov Rating, BICRA, Eco Risk'!C94)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D94=\"\",O404,'Sov Rating, BICRA, Eco Risk'!D94)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E94=\"\",P404,'Sov Rating, BICRA, Eco Risk'!E94)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F94=\"\",Q404,'Sov Rating, BICRA, Eco Risk'!F94)","v":7},null,4,10,10,null,"BBB-","BBB-",7,7]
[null,null,null,"Mexico",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C95=\"\",N405,'Sov Rating, BICRA, Eco Risk'!C95)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D95=\"\",O405,'Sov Rating, BICRA, Eco Risk'!D95)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E95=\"\",P405,'Sov Rating, BICRA, Eco Risk'!E95)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F95=\"\",Q405,'Sov Rating, BICRA, Eco Risk'!F95)","v":6},null,2,9,8,null,"BBB","BBB+",5,6]
[null,null,null,"Mongolia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C96=\"\",N406,'Sov Rating, BICRA, Eco Risk'!C96)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D96=\"\",O406,'Sov Rating, BICRA, Eco Risk'!D96)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E96=\"\",P406,'Sov Rating, BICRA, Eco Risk'!E96)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F96=\"\",Q406,'Sov Rating, BICRA, Eco Risk'!F96)","v":8},null,4,13,13,null,"BB-","BB-",9,8]
[null,null,null,"Montenegro",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C97=\"\",N407,'Sov Rating, BICRA, Eco Risk'!C97)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D97=\"\",O407,'Sov Rating, BICRA, Eco Risk'!D97)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E97=\"\",P407,'Sov Rating, BICRA, Eco Risk'!E97)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F97=\"\",Q407,'Sov Rating, BICRA, Eco Risk'!F97)","v":10},null,4,14,14,null,"B+","B+",10,10]
[null,null,null,"Morocco",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C98=\"\",N408,'Sov Rating, BICRA, Eco Risk'!C98)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D98=\"\",O408,'Sov Rating, BICRA, Eco Risk'!D98)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E98=\"\",P408,'Sov Rating, BICRA, Eco Risk'!E98)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F98=\"\",Q408,'Sov Rating, BICRA, Eco Risk'!F98)","v":7},null,4,10,10,null,"BBB-","BBB-",7,7]
[null,null,null,"Mozambique",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C99=\"\",N409,'Sov Rating, BICRA, Eco Risk'!C99)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D99=\"\",O409,'Sov Rating, BICRA, Eco Risk'!D99)","v":"D"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E99=\"\",P409,'Sov Rating, BICRA, Eco Risk'!E99)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F99=\"\",Q409,'Sov Rating, BICRA, Eco Risk'!F99)","v":10},null,4,17,22,null,"CCC+","D",10,10]
[null,null,null,"Netherlands",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C100=\"\",N410,'Sov Rating, BICRA, Eco Risk'!C100)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D100=\"\",O410,'Sov Rating, BICRA, Eco Risk'!D100)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E100=\"\",P410,'Sov Rating, BICRA, Eco Risk'!E100)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F100=\"\",Q410,'Sov Rating, BICRA, Eco Risk'!F100)","v":3},null,2,1,1,null,"AAA","AAA",3,3]
[null,null,null,"New Zealand",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C101=\"\",N411,'Sov Rating, BICRA, Eco Risk'!C101)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D101=\"\",O411,'Sov Rating, BICRA, Eco Risk'!D101)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E101=\"\",P411,'Sov Rating, BICRA, Eco Risk'!E101)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F101=\"\",Q411,'Sov Rating, BICRA, Eco Risk'!F101)","v":4},null,2,2,1,null,"AA+","AAA",4,4]
[null,null,null,"Nicaragua",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C102=\"\",N412,'Sov Rating, BICRA, Eco Risk'!C102)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D102=\"\",O412,'Sov Rating, BICRA, Eco Risk'!D102)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E102=\"\",P412,'Sov Rating, BICRA, Eco Risk'!E102)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F102=\"\",Q412,'Sov Rating, BICRA, Eco Risk'!F102)","v":10},null,4,{"$f":"VLOOKUP(E412,$E$465:$F$487,2,FALSE)","v":14},{"$f":"VLOOKUP(F412,$E$465:$F$487,2,FALSE)","v":14},null,"B+","B+",10,10]
[null,null,null,"Nigeria",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C103=\"\",N413,'Sov Rating, BICRA, Eco Risk'!C103)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D103=\"\",O413,'Sov Rating, BICRA, Eco Risk'!D103)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E103=\"\",P413,'Sov Rating, BICRA, Eco Risk'!E103)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F103=\"\",Q413,'Sov Rating, BICRA, Eco Risk'!F103)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Northern America ",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C104=\"\",N414,'Sov Rating, BICRA, Eco Risk'!C104)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D104=\"\",O414,'Sov Rating, BICRA, Eco Risk'!D104)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E104=\"\",P414,'Sov Rating, BICRA, Eco Risk'!E104)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F104=\"\",Q414,'Sov Rating, BICRA, Eco Risk'!F104)","v":3},null,1,2,2,null,"AA+","AA+",3,3]
[null,null,null,"Norway",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C105=\"\",N415,'Sov Rating, BICRA, Eco Risk'!C105)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D105=\"\",O415,'Sov Rating, BICRA, Eco Risk'!D105)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E105=\"\",P415,'Sov Rating, BICRA, Eco Risk'!E105)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F105=\"\",Q415,'Sov Rating, BICRA, Eco Risk'!F105)","v":2},null,2,1,1,null,"AAA","AAA",2,2]
[null,null,null,"Oman",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C106=\"\",N416,'Sov Rating, BICRA, Eco Risk'!C106)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D106=\"\",O416,'Sov Rating, BICRA, Eco Risk'!D106)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E106=\"\",P416,'Sov Rating, BICRA, Eco Risk'!E106)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F106=\"\",Q416,'Sov Rating, BICRA, Eco Risk'!F106)","v":6},null,4,10,10,null,"BBB-","BBB-",6,6]
[null,null,null,"Pakistan",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C107=\"\",N417,'Sov Rating, BICRA, Eco Risk'!C107)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D107=\"\",O417,'Sov Rating, BICRA, Eco Risk'!D107)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E107=\"\",P417,'Sov Rating, BICRA, Eco Risk'!E107)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F107=\"\",Q417,'Sov Rating, BICRA, Eco Risk'!F107)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Panama",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C108=\"\",N418,'Sov Rating, BICRA, Eco Risk'!C108)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D108=\"\",O418,'Sov Rating, BICRA, Eco Risk'!D108)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E108=\"\",P418,'Sov Rating, BICRA, Eco Risk'!E108)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F108=\"\",Q418,'Sov Rating, BICRA, Eco Risk'!F108)","v":6},null,4,10,10,null,"BBB-","BBB-",5,6]
[null,null,null,"Papua New Guinea",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C109=\"\",N419,'Sov Rating, BICRA, Eco Risk'!C109)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D109=\"\",O419,'Sov Rating, BICRA, Eco Risk'!D109)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E109=\"\",P419,'Sov Rating, BICRA, Eco Risk'!E109)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F109=\"\",Q419,'Sov Rating, BICRA, Eco Risk'!F109)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Paraguay",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C110=\"\",N420,'Sov Rating, BICRA, Eco Risk'!C110)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D110=\"\",O420,'Sov Rating, BICRA, Eco Risk'!D110)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E110=\"\",P420,'Sov Rating, BICRA, Eco Risk'!E110)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F110=\"\",Q420,'Sov Rating, BICRA, Eco Risk'!F110)","v":7},null,4,10,10,null,"BBB-","BBB-",7,7]
[null,null,null,"Peru",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C111=\"\",N421,'Sov Rating, BICRA, Eco Risk'!C111)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D111=\"\",O421,'Sov Rating, BICRA, Eco Risk'!D111)","v":"BBB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E111=\"\",P421,'Sov Rating, BICRA, Eco Risk'!E111)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F111=\"\",Q421,'Sov Rating, BICRA, Eco Risk'!F111)","v":6},null,4,10,9,null,"BBB-","BBB",5,6]
[null,null,null,"Philippines",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C112=\"\",N422,'Sov Rating, BICRA, Eco Risk'!C112)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D112=\"\",O422,'Sov Rating, BICRA, Eco Risk'!D112)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E112=\"\",P422,'Sov Rating, BICRA, Eco Risk'!E112)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F112=\"\",Q422,'Sov Rating, BICRA, Eco Risk'!F112)","v":6},null,4,8,8,null,"BBB+","BBB+",5,6]
[null,null,null,"Poland",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C113=\"\",N423,'Sov Rating, BICRA, Eco Risk'!C113)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D113=\"\",O423,'Sov Rating, BICRA, Eco Risk'!D113)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E113=\"\",P423,'Sov Rating, BICRA, Eco Risk'!E113)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F113=\"\",Q423,'Sov Rating, BICRA, Eco Risk'!F113)","v":4},null,3,7,6,null,"A-","A",4,4]
[null,null,null,"Portugal",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C114=\"\",N424,'Sov Rating, BICRA, Eco Risk'!C114)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D114=\"\",O424,'Sov Rating, BICRA, Eco Risk'!D114)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E114=\"\",P424,'Sov Rating, BICRA, Eco Risk'!E114)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F114=\"\",Q424,'Sov Rating, BICRA, Eco Risk'!F114)","v":4},null,2,5,5,null,"A+","A+",4,4]
[null,null,null,"Qatar",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C115=\"\",N425,'Sov Rating, BICRA, Eco Risk'!C115)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D115=\"\",O425,'Sov Rating, BICRA, Eco Risk'!D115)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E115=\"\",P425,'Sov Rating, BICRA, Eco Risk'!E115)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F115=\"\",Q425,'Sov Rating, BICRA, Eco Risk'!F115)","v":5},null,3,3,3,null,"AA","AA",5,5]
[null,null,null,"Romania",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C116=\"\",N426,'Sov Rating, BICRA, Eco Risk'!C116)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D116=\"\",O426,'Sov Rating, BICRA, Eco Risk'!D116)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E116=\"\",P426,'Sov Rating, BICRA, Eco Risk'!E116)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F116=\"\",Q426,'Sov Rating, BICRA, Eco Risk'!F116)","v":7},null,4,10,10,null,"BBB-","BBB-",7,7]
[null,null,null,"Russia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C117=\"\",N427,'Sov Rating, BICRA, Eco Risk'!C117)","v":"D"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D117=\"\",O427,'Sov Rating, BICRA, Eco Risk'!D117)","v":"D"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E117=\"\",P427,'Sov Rating, BICRA, Eco Risk'!E117)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F117=\"\",Q427,'Sov Rating, BICRA, Eco Risk'!F117)","v":10},null,4,22,22,null,"D","D",10,10]
[null,null,null,"Rwanda",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C118=\"\",N428,'Sov Rating, BICRA, Eco Risk'!C118)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D118=\"\",O428,'Sov Rating, BICRA, Eco Risk'!D118)","v":"B+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E118=\"\",P428,'Sov Rating, BICRA, Eco Risk'!E118)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F118=\"\",Q428,'Sov Rating, BICRA, Eco Risk'!F118)","v":10},null,4,14,14,null,"B+","B+",10,10]
[null,null,null,"Saint Kitts and Nevis",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C119=\"\",N429,'Sov Rating, BICRA, Eco Risk'!C119)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D119=\"\",O429,'Sov Rating, BICRA, Eco Risk'!D119)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E119=\"\",P429,'Sov Rating, BICRA, Eco Risk'!E119)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F119=\"\",Q429,'Sov Rating, BICRA, Eco Risk'!F119)","v":9},null,4,12,12,null,"BB","BB",9,9]
[null,null,null,"SaintLucia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C120=\"\",N430,'Sov Rating, BICRA, Eco Risk'!C120)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D120=\"\",O430,'Sov Rating, BICRA, Eco Risk'!D120)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E120=\"\",P430,'Sov Rating, BICRA, Eco Risk'!E120)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F120=\"\",Q430,'Sov Rating, BICRA, Eco Risk'!F120)","v":10},null,4,15,15,null,"B","B",10,10]
[null,null,null,"Saint Vincent and the Grenadines",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C121=\"\",N431,'Sov Rating, BICRA, Eco Risk'!C121)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D121=\"\",O431,'Sov Rating, BICRA, Eco Risk'!D121)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E121=\"\",P431,'Sov Rating, BICRA, Eco Risk'!E121)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F121=\"\",Q431,'Sov Rating, BICRA, Eco Risk'!F121)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Saudi Arabia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C122=\"\",N432,'Sov Rating, BICRA, Eco Risk'!C122)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D122=\"\",O432,'Sov Rating, BICRA, Eco Risk'!D122)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E122=\"\",P432,'Sov Rating, BICRA, Eco Risk'!E122)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F122=\"\",Q432,'Sov Rating, BICRA, Eco Risk'!F122)","v":5},null,3,5,5,null,"A+","A+",4,5]
[null,null,null,"Senegal",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C123=\"\",N433,'Sov Rating, BICRA, Eco Risk'!C123)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D123=\"\",O433,'Sov Rating, BICRA, Eco Risk'!D123)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E123=\"\",P433,'Sov Rating, BICRA, Eco Risk'!E123)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F123=\"\",Q433,'Sov Rating, BICRA, Eco Risk'!F123)","v":8},null,4,17,16,null,"CCC+","B-",9,8]
[null,null,null,"Serbia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C124=\"\",N434,'Sov Rating, BICRA, Eco Risk'!C124)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D124=\"\",O434,'Sov Rating, BICRA, Eco Risk'!D124)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E124=\"\",P434,'Sov Rating, BICRA, Eco Risk'!E124)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F124=\"\",Q434,'Sov Rating, BICRA, Eco Risk'!F124)","v":7},null,4,10,10,null,"BBB-","BBB-",7,7]
[null,null,null,"Singapore",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C125=\"\",N435,'Sov Rating, BICRA, Eco Risk'!C125)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D125=\"\",O435,'Sov Rating, BICRA, Eco Risk'!D125)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E125=\"\",P435,'Sov Rating, BICRA, Eco Risk'!E125)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F125=\"\",Q435,'Sov Rating, BICRA, Eco Risk'!F125)","v":3},null,2,1,1,null,"AAA","AAA",2,3]
[null,null,null,"Slovak Republic",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C126=\"\",N436,'Sov Rating, BICRA, Eco Risk'!C126)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D126=\"\",O436,'Sov Rating, BICRA, Eco Risk'!D126)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E126=\"\",P436,'Sov Rating, BICRA, Eco Risk'!E126)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F126=\"\",Q436,'Sov Rating, BICRA, Eco Risk'!F126)","v":6},null,3,5,5,null,"A+","A+",5,6]
[null,null,null,"Slovenia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C127=\"\",N437,'Sov Rating, BICRA, Eco Risk'!C127)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D127=\"\",O437,'Sov Rating, BICRA, Eco Risk'!D127)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E127=\"\",P437,'Sov Rating, BICRA, Eco Risk'!E127)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F127=\"\",Q437,'Sov Rating, BICRA, Eco Risk'!F127)","v":4},null,3,3,3,null,"AA","AA",4,4]
[null,null,null,"South Africa",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C128=\"\",N438,'Sov Rating, BICRA, Eco Risk'!C128)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D128=\"\",O438,'Sov Rating, BICRA, Eco Risk'!D128)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E128=\"\",P438,'Sov Rating, BICRA, Eco Risk'!E128)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F128=\"\",Q438,'Sov Rating, BICRA, Eco Risk'!F128)","v":6},null,3,12,11,null,"BB","BB+",5,6]
[null,null,null,"Spain",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C129=\"\",N439,'Sov Rating, BICRA, Eco Risk'!C129)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D129=\"\",O439,'Sov Rating, BICRA, Eco Risk'!D129)","v":"A+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E129=\"\",P439,'Sov Rating, BICRA, Eco Risk'!E129)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F129=\"\",Q439,'Sov Rating, BICRA, Eco Risk'!F129)","v":4},null,2,5,5,null,"A+","A+",3,4]
[null,null,null,"Sri Lanka",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C130=\"\",N440,'Sov Rating, BICRA, Eco Risk'!C130)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D130=\"\",O440,'Sov Rating, BICRA, Eco Risk'!D130)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E130=\"\",P440,'Sov Rating, BICRA, Eco Risk'!E130)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F130=\"\",Q440,'Sov Rating, BICRA, Eco Risk'!F130)","v":10},null,4,17,17,null,"CCC+","CCC+",10,10]
[null,null,null,"Suriname",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C131=\"\",N441,'Sov Rating, BICRA, Eco Risk'!C131)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D131=\"\",O441,'Sov Rating, BICRA, Eco Risk'!D131)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E131=\"\",P441,'Sov Rating, BICRA, Eco Risk'!E131)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F131=\"\",Q441,'Sov Rating, BICRA, Eco Risk'!F131)","v":10},null,4,17,17,null,"CCC+","CCC+",10,10]
[null,null,null,"Sweden",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C132=\"\",N442,'Sov Rating, BICRA, Eco Risk'!C132)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D132=\"\",O442,'Sov Rating, BICRA, Eco Risk'!D132)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E132=\"\",P442,'Sov Rating, BICRA, Eco Risk'!E132)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F132=\"\",Q442,'Sov Rating, BICRA, Eco Risk'!F132)","v":2},null,2,1,1,null,"AAA","AAA",2,2]
[null,null,null,"Switzerland",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C133=\"\",N443,'Sov Rating, BICRA, Eco Risk'!C133)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D133=\"\",O443,'Sov Rating, BICRA, Eco Risk'!D133)","v":"AAA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E133=\"\",P443,'Sov Rating, BICRA, Eco Risk'!E133)","v":2},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F133=\"\",Q443,'Sov Rating, BICRA, Eco Risk'!F133)","v":1},null,1,1,1,null,"AAA","AAA",2,1]
[null,null,null,"Taiwan",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C134=\"\",N444,'Sov Rating, BICRA, Eco Risk'!C134)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D134=\"\",O444,'Sov Rating, BICRA, Eco Risk'!D134)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E134=\"\",P444,'Sov Rating, BICRA, Eco Risk'!E134)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F134=\"\",Q444,'Sov Rating, BICRA, Eco Risk'!F134)","v":3},null,3,{"$f":"VLOOKUP(E444,$E$465:$F$487,2,FALSE)","v":2},{"$f":"VLOOKUP(F444,$E$465:$F$487,2,FALSE)","v":2},null,"AA+","AA+",4,3]
[null,null,null,"Tanzania",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C135=\"\",N445,'Sov Rating, BICRA, Eco Risk'!C135)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D135=\"\",O445,'Sov Rating, BICRA, Eco Risk'!D135)","v":"B"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E135=\"\",P445,'Sov Rating, BICRA, Eco Risk'!E135)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F135=\"\",Q445,'Sov Rating, BICRA, Eco Risk'!F135)","v":10},null,4,15,15,null,"B","B",10,10]
[null,null,null,"Thailand",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C136=\"\",N446,'Sov Rating, BICRA, Eco Risk'!C136)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D136=\"\",O446,'Sov Rating, BICRA, Eco Risk'!D136)","v":"A-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E136=\"\",P446,'Sov Rating, BICRA, Eco Risk'!E136)","v":7},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F136=\"\",Q446,'Sov Rating, BICRA, Eco Risk'!F136)","v":7},null,4,8,7,null,"BBB+","A-",7,7]
[null,null,null,"Trinidad and Tobago",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C137=\"\",N447,'Sov Rating, BICRA, Eco Risk'!C137)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D137=\"\",O447,'Sov Rating, BICRA, Eco Risk'!D137)","v":"BBB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E137=\"\",P447,'Sov Rating, BICRA, Eco Risk'!E137)","v":6},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F137=\"\",Q447,'Sov Rating, BICRA, Eco Risk'!F137)","v":7},null,4,10,10,null,"BBB-","BBB-",6,7]
[null,null,null,"Tunisia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C138=\"\",N448,'Sov Rating, BICRA, Eco Risk'!C138)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D138=\"\",O448,'Sov Rating, BICRA, Eco Risk'!D138)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E138=\"\",P448,'Sov Rating, BICRA, Eco Risk'!E138)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F138=\"\",Q448,'Sov Rating, BICRA, Eco Risk'!F138)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Turkey",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C139=\"\",N449,'Sov Rating, BICRA, Eco Risk'!C139)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D139=\"\",O449,'Sov Rating, BICRA, Eco Risk'!D139)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E139=\"\",P449,'Sov Rating, BICRA, Eco Risk'!E139)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F139=\"\",Q449,'Sov Rating, BICRA, Eco Risk'!F139)","v":8},null,3,13,13,null,"BB-","BB-",8,8]
[null,null,null,"Turkmenistan",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C140=\"\",N450,'Sov Rating, BICRA, Eco Risk'!C140)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D140=\"\",O450,'Sov Rating, BICRA, Eco Risk'!D140)","v":"BB-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E140=\"\",P450,'Sov Rating, BICRA, Eco Risk'!E140)","v":9},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F140=\"\",Q450,'Sov Rating, BICRA, Eco Risk'!F140)","v":9},null,4,13,13,null,"BB-","BB-",9,9]
[null,null,null,"United Kingdom",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C141=\"\",N451,'Sov Rating, BICRA, Eco Risk'!C141)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D141=\"\",O451,'Sov Rating, BICRA, Eco Risk'!D141)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E141=\"\",P451,'Sov Rating, BICRA, Eco Risk'!E141)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F141=\"\",Q451,'Sov Rating, BICRA, Eco Risk'!F141)","v":3},null,1,3,3,null,"AA","AA",3,3]
[null,null,null,"United States",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C142=\"\",N452,'Sov Rating, BICRA, Eco Risk'!C142)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D142=\"\",O452,'Sov Rating, BICRA, Eco Risk'!D142)","v":"AA+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E142=\"\",P452,'Sov Rating, BICRA, Eco Risk'!E142)","v":3},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F142=\"\",Q452,'Sov Rating, BICRA, Eco Risk'!F142)","v":3},null,1,2,2,null,"AA+","AA+",3,3]
[null,null,null,"Uganda",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C143=\"\",N453,'Sov Rating, BICRA, Eco Risk'!C143)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D143=\"\",O453,'Sov Rating, BICRA, Eco Risk'!D143)","v":"B-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E143=\"\",P453,'Sov Rating, BICRA, Eco Risk'!E143)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F143=\"\",Q453,'Sov Rating, BICRA, Eco Risk'!F143)","v":10},null,4,16,16,null,"B-","B-",10,10]
[null,null,null,"Ukraine",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C144=\"\",N454,'Sov Rating, BICRA, Eco Risk'!C144)","v":"D"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D144=\"\",O454,'Sov Rating, BICRA, Eco Risk'!D144)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E144=\"\",P454,'Sov Rating, BICRA, Eco Risk'!E144)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F144=\"\",Q454,'Sov Rating, BICRA, Eco Risk'!F144)","v":10},null,4,22,17,null,"D","CCC+",10,10]
[null,null,null,"United Arab Emirates",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C145=\"\",N455,'Sov Rating, BICRA, Eco Risk'!C145)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D145=\"\",O455,'Sov Rating, BICRA, Eco Risk'!D145)","v":"AA"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E145=\"\",P455,'Sov Rating, BICRA, Eco Risk'!E145)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F145=\"\",Q455,'Sov Rating, BICRA, Eco Risk'!F145)","v":5},null,3,3,3,null,"AA","AA",5,5]
[null,null,null,"Uruguay",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C146=\"\",N456,'Sov Rating, BICRA, Eco Risk'!C146)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D146=\"\",O456,'Sov Rating, BICRA, Eco Risk'!D146)","v":"BBB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E146=\"\",P456,'Sov Rating, BICRA, Eco Risk'!E146)","v":5},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F146=\"\",Q456,'Sov Rating, BICRA, Eco Risk'!F146)","v":5},null,4,8,8,null,"BBB+","BBB+",5,5]
[null,null,null,"Uzbekistan",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C147=\"\",N457,'Sov Rating, BICRA, Eco Risk'!C147)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D147=\"\",O457,'Sov Rating, BICRA, Eco Risk'!D147)","v":"BB"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E147=\"\",P457,'Sov Rating, BICRA, Eco Risk'!E147)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F147=\"\",Q457,'Sov Rating, BICRA, Eco Risk'!F147)","v":7},null,4,12,12,null,"BB","BB",8,7]
[null,null,null,"Venezuela",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C148=\"\",N458,'Sov Rating, BICRA, Eco Risk'!C148)","v":"D"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D148=\"\",O458,'Sov Rating, BICRA, Eco Risk'!D148)","v":"CCC-"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E148=\"\",P458,'Sov Rating, BICRA, Eco Risk'!E148)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F148=\"\",Q458,'Sov Rating, BICRA, Eco Risk'!F148)","v":10},null,4,22,19,null,"D","CCC-",10,10]
[null,null,null,"Vietnam",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C149=\"\",N459,'Sov Rating, BICRA, Eco Risk'!C149)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D149=\"\",O459,'Sov Rating, BICRA, Eco Risk'!D149)","v":"BB+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E149=\"\",P459,'Sov Rating, BICRA, Eco Risk'!E149)","v":8},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F149=\"\",Q459,'Sov Rating, BICRA, Eco Risk'!F149)","v":8},null,4,11,11,null,"BB+","BB+",8,8]
[null,null,null,"World",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C150=\"\",N460,'Sov Rating, BICRA, Eco Risk'!C150)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D150=\"\",O460,'Sov Rating, BICRA, Eco Risk'!D150)","v":"A"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E150=\"\",P460,'Sov Rating, BICRA, Eco Risk'!E150)","v":4},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F150=\"\",Q460,'Sov Rating, BICRA, Eco Risk'!F150)","v":5},null,3,6,6,null,"A","A",4,5]
[null,null,null,"Zambia",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C151=\"\",N461,'Sov Rating, BICRA, Eco Risk'!C151)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D151=\"\",O461,'Sov Rating, BICRA, Eco Risk'!D151)","v":"CCC+"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E151=\"\",P461,'Sov Rating, BICRA, Eco Risk'!E151)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F151=\"\",Q461,'Sov Rating, BICRA, Eco Risk'!F151)","v":10},null,4,17,17,null,"CCC+","CCC+",10,10]
[null,null,null,"Zimbabwe",{"$f":"IF('Sov Rating, BICRA, Eco Risk'!C152=\"\",N462,'Sov Rating, BICRA, Eco Risk'!C152)","v":"CC"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!D152=\"\",O462,'Sov Rating, BICRA, Eco Risk'!D152)","v":"CC"},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!E152=\"\",P462,'Sov Rating, BICRA, Eco Risk'!E152)","v":10},{"$f":"IF('Sov Rating, BICRA, Eco Risk'!F152=\"\",Q462,'Sov Rating, BICRA, Eco Risk'!F152)","v":10},null,4,20,20,null,"CC","CC",10,10]
[]
[null,null,null,"Rank","Rating","Rank"]
[null,null,null,6,"A",6,"AAA",1]
[null,null,null,7,"A-",7,"AA+",2]
[null,null,null,5,"A+",5,"AA",3]
[null,null,null,3,"AA",3,"AA-",4]
[null,null,null,4,"AA-",4,"A+",5]
[null,null,null,2,"AA+",2,"A",6]
[null,null,null,1,"AAA",1,"A-",7]
[null,null,null,15,"B",15,"BBB+",8]
[null,null,null,16,"B-",16,"BBB",9]
[null,null,null,14,"B+",14,"BBB-",10]
[null,null,null,12,"BB",12,"BB+"]
[null,null,null,13,"BB-",13,"BB"]
[null,null,null,11,"BB+",11,"BB-"]
[null,null,null,9,"BBB",9,"B+"]
[null,null,null,10,"BBB-",10,"B"]
[null,null,null,8,"BBB+",8,"B-"]
[null,null,null,21,"SD",21,"CCC+"]
[null,null,null,20,"CC",20,"CCC"]
[null,null,null,18,"CCC",18,"CCC-"]
[null,null,null,19,"CCC-",19,"CC"]
[null,null,null,17,"CCC+",17,"SD"]
[null,null,null,22,"D",22,"D"]

{"sheet":"Calculus","index":6,"n_rows":460,"n_cols":154,"rows_kept":460,"cut":false,"hidden":false,"merged":[[37,6,37,152],[50,6,50,152],[179,7,179,10],[0,0,0,8],[69,12,69,13],[12,4,12,5],[13,4,13,5],[8,4,8,5],[26,4,26,5],[7,4,7,5],[15,6,15,152],[27,6,27,152],[215,0,223,0],[229,0,229,3],[10,4,10,5],[11,4,11,5],[9,4,9,5],[229,4,229,5],[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[213,2,213,10],[79,6,79,152],[91,6,91,152],[157,6,157,152],[209,1,209,2],[238,3,240,3],[238,4,240,4],[287,1,287,2],[289,1,289,2],[225,0,225,3],[225,4,225,5],[233,0,233,3],[233,4,233,5],[234,0,234,3],[235,0,235,3],[231,0,231,3],[230,0,230,3]]}
["Risk Adjusted Capital Model",null,null,null,null,null,null,null,null,null,"Calculation Details"]
[]
["Total Adjusted Capital",{"$f":"Input!B10","v":0}]
[]
[]
["Credit Risk"]
[]
[null,null,null,null,"Geographic Region",null,"Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe"]
[null,null,null,null,"Equity bucket",null,{"$f":"VLOOKUP(G17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(H17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(I17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(J17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(K17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(L17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(M17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(N17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(O17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(P17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(Q17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(R17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(S17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(T17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(U17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(V17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(W17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(X17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(Y17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(Z17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AA17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AB17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(AC17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AD17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AE17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AF17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AG17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AH17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(AI17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AJ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AK17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(AL17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(AM17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(AN17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AO17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AP17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AQ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AR17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AS17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(AT17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(AU17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AV17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AW17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AX17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AY17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(AZ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BA17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(BB17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(BC17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(BD17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BE17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(BF17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(BG17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BH17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(BI17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BJ17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(BK17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BL17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BM17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BN17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BO17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BP17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(BQ17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(BR17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BS17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(BT17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BU17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BV17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(BW17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(BX17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(BY17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(BZ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CA17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(CB17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CC17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CD17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CE17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(CF17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(CG17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(CH17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(CI17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CJ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CK17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CL17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(CM17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(CN17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CO17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(CP17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(CQ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CR17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(CS17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CT17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CU17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CV17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CW17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(CX17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(CY17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(CZ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DA17,Parameters!$D$316:$K$462,7,FALSE)","v":1},{"$f":"VLOOKUP(DB17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(DC17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DD17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DE17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DF17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DG17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DH17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DI17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DJ17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(DK17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(DL17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(DM17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DN17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DO17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DP17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DQ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DR17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DS17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(DT17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DU17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(DV17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(DW17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(DX17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(DY17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(DZ17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(EA17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EB17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EC17,Parameters!$D$316:$K$462,7,FALSE)","v":2},{"$f":"VLOOKUP(ED17,Parameters!$D$316:$K$462,7,FALSE)","v":1},{"$f":"VLOOKUP(EE17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(EF17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EG17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EH17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EI17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EJ17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(EK17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EL17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EM17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EN17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(EO17,Parameters!$D$316:$K$462,7,FALSE)","v":1},{"$f":"VLOOKUP(EP17,Parameters!$D$316:$K$462,7,FALSE)","v":1},{"$f":"VLOOKUP(EQ17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(ER17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(ES17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(ET17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EU17,Parameters!$D$316:$K$462,7,FALSE)","v":3},{"$f":"VLOOKUP(EV17,Parameters!$D$316:$K$462,7,FALSE)","v":4},{"$f":"VLOOKUP(EW17,Parameters!$D$316:$K$462,7,FALSE)","v":4}]
[null,null,null,null,"Foreign Sovereign Rating",null,{"$f":"VLOOKUP(G17,Parameters!$D$316:$K$462,2,FALSE)","v":"B"},{"$f":"VLOOKUP(H17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(I17,Parameters!$D$316:$K$462,2,FALSE)","v":"A-"},{"$f":"VLOOKUP(J17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(K17,Parameters!$D$316:$K$462,2,FALSE)","v":"B"},{"$f":"VLOOKUP(L17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(M17,Parameters!$D$316:$K$462,2,FALSE)","v":"A"},{"$f":"VLOOKUP(N17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(O17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA+"},{"$f":"VLOOKUP(P17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB+"},{"$f":"VLOOKUP(Q17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB-"},{"$f":"VLOOKUP(R17,Parameters!$D$316:$K$462,2,FALSE)","v":"B"},{"$f":"VLOOKUP(S17,Parameters!$D$316:$K$462,2,FALSE)","v":"B+"},{"$f":"VLOOKUP(T17,Parameters!$D$316:$K$462,2,FALSE)","v":"B+"},{"$f":"VLOOKUP(U17,Parameters!$D$316:$K$462,2,FALSE)","v":"D"},{"$f":"VLOOKUP(V17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA"},{"$f":"VLOOKUP(W17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(X17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(Y17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC-"},{"$f":"VLOOKUP(Z17,Parameters!$D$316:$K$462,2,FALSE)","v":"B+"},{"$f":"VLOOKUP(AA17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB"},{"$f":"VLOOKUP(AB17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(AC17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(AD17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(AE17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(AF17,Parameters!$D$316:$K$462,2,FALSE)","v":"B+"},{"$f":"VLOOKUP(AG17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(AH17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(AI17,Parameters!$D$316:$K$462,2,FALSE)","v":"B"},{"$f":"VLOOKUP(AJ17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB-"},{"$f":"VLOOKUP(AK17,Parameters!$D$316:$K$462,2,FALSE)","v":"A"},{"$f":"VLOOKUP(AL17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(AM17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(AN17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(AO17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(AP17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(AQ17,Parameters!$D$316:$K$462,2,FALSE)","v":"A-"},{"$f":"VLOOKUP(AR17,Parameters!$D$316:$K$462,2,FALSE)","v":"A-"},{"$f":"VLOOKUP(AS17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA-"},{"$f":"VLOOKUP(AT17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(AU17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(AV17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(AW17,Parameters!$D$316:$K$462,2,FALSE)","v":"B"},{"$f":"VLOOKUP(AX17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(AY17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(AZ17,Parameters!$D$316:$K$462,2,FALSE)","v":"D"},{"$f":"VLOOKUP(BA17,Parameters!$D$316:$K$462,2,FALSE)","v":"A-"},{"$f":"VLOOKUP(BB17,Parameters!$D$316:$K$462,2,FALSE)","v":"A"},{"$f":"VLOOKUP(BC17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA+"},{"$f":"VLOOKUP(BD17,Parameters!$D$316:$K$462,2,FALSE)","v":"B+"},{"$f":"VLOOKUP(BE17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA+"},{"$f":"VLOOKUP(BF17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(BG17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC"},{"$f":"VLOOKUP(BH17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(BI17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(BJ17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(BK17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(BL17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB"},{"$f":"VLOOKUP(BM17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB+"},{"$f":"VLOOKUP(BN17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(BO17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB-"},{"$f":"VLOOKUP(BP17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA+"},{"$f":"VLOOKUP(BQ17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(BR17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(BS17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB"},{"$f":"VLOOKUP(BT17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB"},{"$f":"VLOOKUP(BU17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(BV17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(BW17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA"},{"$f":"VLOOKUP(BX17,Parameters!$D$316:$K$462,2,FALSE)","v":"A"},{"$f":"VLOOKUP(BY17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(BZ17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(CA17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(CB17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB-"},{"$f":"VLOOKUP(CC17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(CD17,Parameters!$D$316:$K$462,2,FALSE)","v":"B"},{"$f":"VLOOKUP(CE17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA"},{"$f":"VLOOKUP(CF17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA-"},{"$f":"VLOOKUP(CG17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(CH17,Parameters!$D$316:$K$462,2,FALSE)","v":"A"},{"$f":"VLOOKUP(CI17,Parameters!$D$316:$K$462,2,FALSE)","v":"D"},{"$f":"VLOOKUP(CJ17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(CK17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(CL17,Parameters!$D$316:$K$462,2,FALSE)","v":"A"},{"$f":"VLOOKUP(CM17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(CN17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB-"},{"$f":"VLOOKUP(CO17,Parameters!$D$316:$K$462,2,FALSE)","v":"A-"},{"$f":"VLOOKUP(CP17,Parameters!$D$316:$K$462,2,FALSE)","v":"A-"},{"$f":"VLOOKUP(CQ17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(CR17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB"},{"$f":"VLOOKUP(CS17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB-"},{"$f":"VLOOKUP(CT17,Parameters!$D$316:$K$462,2,FALSE)","v":"B+"},{"$f":"VLOOKUP(CU17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(CV17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(CW17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(CX17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA+"},{"$f":"VLOOKUP(CY17,Parameters!$D$316:$K$462,2,FALSE)","v":"B+"},{"$f":"VLOOKUP(CZ17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(DA17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA+"},{"$f":"VLOOKUP(DB17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(DC17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DD17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(DE17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DF17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(DG17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DH17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DI17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(DJ17,Parameters!$D$316:$K$462,2,FALSE)","v":"A-"},{"$f":"VLOOKUP(DK17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(DL17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA"},{"$f":"VLOOKUP(DM17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DN17,Parameters!$D$316:$K$462,2,FALSE)","v":"D"},{"$f":"VLOOKUP(DO17,Parameters!$D$316:$K$462,2,FALSE)","v":"B+"},{"$f":"VLOOKUP(DP17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(DQ17,Parameters!$D$316:$K$462,2,FALSE)","v":"B"},{"$f":"VLOOKUP(DR17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(DS17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(DT17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(DU17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DV17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(DW17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(DX17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA"},{"$f":"VLOOKUP(DY17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(DZ17,Parameters!$D$316:$K$462,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(EA17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(EB17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(EC17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(ED17,Parameters!$D$316:$K$462,2,FALSE)","v":"AAA"},{"$f":"VLOOKUP(EE17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA+"},{"$f":"VLOOKUP(EF17,Parameters!$D$316:$K$462,2,FALSE)","v":"B"},{"$f":"VLOOKUP(EG17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(EH17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(EI17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(EJ17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB-"},{"$f":"VLOOKUP(EK17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB-"},{"$f":"VLOOKUP(EL17,Parameters!$D$316:$K$462,2,FALSE)","v":"B-"},{"$f":"VLOOKUP(EM17,Parameters!$D$316:$K$462,2,FALSE)","v":"D"},{"$f":"VLOOKUP(EN17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA"},{"$f":"VLOOKUP(EO17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA"},{"$f":"VLOOKUP(EP17,Parameters!$D$316:$K$462,2,FALSE)","v":"AA+"},{"$f":"VLOOKUP(EQ17,Parameters!$D$316:$K$462,2,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(ER17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB"},{"$f":"VLOOKUP(ES17,Parameters!$D$316:$K$462,2,FALSE)","v":"D"},{"$f":"VLOOKUP(ET17,Parameters!$D$316:$K$462,2,FALSE)","v":"BB+"},{"$f":"VLOOKUP(EU17,Parameters!$D$316:$K$462,2,FALSE)","v":"A"},{"$f":"VLOOKUP(EV17,Parameters!$D$316:$K$462,2,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(EW17,Parameters!$D$316:$K$462,2,FALSE)","v":"CC"}]
[null,null,null,null,"Local Sovereign Rating",null,{"$f":"VLOOKUP(G17,Parameters!$D$316:$K$462,3,FALSE)","v":"B"},{"$f":"VLOOKUP(H17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(I17,Parameters!$D$316:$K$462,3,FALSE)","v":"A-"},{"$f":"VLOOKUP(J17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(K17,Parameters!$D$316:$K$462,3,FALSE)","v":"B"},{"$f":"VLOOKUP(L17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(M17,Parameters!$D$316:$K$462,3,FALSE)","v":"A"},{"$f":"VLOOKUP(N17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(O17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA+"},{"$f":"VLOOKUP(P17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB+"},{"$f":"VLOOKUP(Q17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB-"},{"$f":"VLOOKUP(R17,Parameters!$D$316:$K$462,3,FALSE)","v":"B"},{"$f":"VLOOKUP(S17,Parameters!$D$316:$K$462,3,FALSE)","v":"B+"},{"$f":"VLOOKUP(T17,Parameters!$D$316:$K$462,3,FALSE)","v":"B+"},{"$f":"VLOOKUP(U17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC"},{"$f":"VLOOKUP(V17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA"},{"$f":"VLOOKUP(W17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(X17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(Y17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC-"},{"$f":"VLOOKUP(Z17,Parameters!$D$316:$K$462,3,FALSE)","v":"B+"},{"$f":"VLOOKUP(AA17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB"},{"$f":"VLOOKUP(AB17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(AC17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(AD17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(AE17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(AF17,Parameters!$D$316:$K$462,3,FALSE)","v":"B+"},{"$f":"VLOOKUP(AG17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(AH17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(AI17,Parameters!$D$316:$K$462,3,FALSE)","v":"B"},{"$f":"VLOOKUP(AJ17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB-"},{"$f":"VLOOKUP(AK17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(AL17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(AM17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB+"},{"$f":"VLOOKUP(AN17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(AO17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(AP17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(AQ17,Parameters!$D$316:$K$462,3,FALSE)","v":"A-"},{"$f":"VLOOKUP(AR17,Parameters!$D$316:$K$462,3,FALSE)","v":"A-"},{"$f":"VLOOKUP(AS17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA"},{"$f":"VLOOKUP(AT17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(AU17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(AV17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(AW17,Parameters!$D$316:$K$462,3,FALSE)","v":"B"},{"$f":"VLOOKUP(AX17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(AY17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(AZ17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(BA17,Parameters!$D$316:$K$462,3,FALSE)","v":"A-"},{"$f":"VLOOKUP(BB17,Parameters!$D$316:$K$462,3,FALSE)","v":"A"},{"$f":"VLOOKUP(BC17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA+"},{"$f":"VLOOKUP(BD17,Parameters!$D$316:$K$462,3,FALSE)","v":"B+"},{"$f":"VLOOKUP(BE17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA+"},{"$f":"VLOOKUP(BF17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(BG17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC"},{"$f":"VLOOKUP(BH17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(BI17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(BJ17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(BK17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(BL17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB"},{"$f":"VLOOKUP(BM17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB+"},{"$f":"VLOOKUP(BN17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(BO17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB-"},{"$f":"VLOOKUP(BP17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA+"},{"$f":"VLOOKUP(BQ17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(BR17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(BS17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB"},{"$f":"VLOOKUP(BT17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB"},{"$f":"VLOOKUP(BU17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(BV17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(BW17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA"},{"$f":"VLOOKUP(BX17,Parameters!$D$316:$K$462,3,FALSE)","v":"A"},{"$f":"VLOOKUP(BY17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(BZ17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(CA17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(CB17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB-"},{"$f":"VLOOKUP(CC17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(CD17,Parameters!$D$316:$K$462,3,FALSE)","v":"B"},{"$f":"VLOOKUP(CE17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA"},{"$f":"VLOOKUP(CF17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA-"},{"$f":"VLOOKUP(CG17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB+"},{"$f":"VLOOKUP(CH17,Parameters!$D$316:$K$462,3,FALSE)","v":"A"},{"$f":"VLOOKUP(CI17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC"},{"$f":"VLOOKUP(CJ17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(CK17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(CL17,Parameters!$D$316:$K$462,3,FALSE)","v":"A"},{"$f":"VLOOKUP(CM17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(CN17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB-"},{"$f":"VLOOKUP(CO17,Parameters!$D$316:$K$462,3,FALSE)","v":"A"},{"$f":"VLOOKUP(CP17,Parameters!$D$316:$K$462,3,FALSE)","v":"A-"},{"$f":"VLOOKUP(CQ17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(CR17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(CS17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB-"},{"$f":"VLOOKUP(CT17,Parameters!$D$316:$K$462,3,FALSE)","v":"B+"},{"$f":"VLOOKUP(CU17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(CV17,Parameters!$D$316:$K$462,3,FALSE)","v":"D"},{"$f":"VLOOKUP(CW17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(CX17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(CY17,Parameters!$D$316:$K$462,3,FALSE)","v":"B+"},{"$f":"VLOOKUP(CZ17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(DA17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA+"},{"$f":"VLOOKUP(DB17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(DC17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DD17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(DE17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DF17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(DG17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DH17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB"},{"$f":"VLOOKUP(DI17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(DJ17,Parameters!$D$316:$K$462,3,FALSE)","v":"A"},{"$f":"VLOOKUP(DK17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(DL17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA"},{"$f":"VLOOKUP(DM17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DN17,Parameters!$D$316:$K$462,3,FALSE)","v":"D"},{"$f":"VLOOKUP(DO17,Parameters!$D$316:$K$462,3,FALSE)","v":"B+"},{"$f":"VLOOKUP(DP17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(DQ17,Parameters!$D$316:$K$462,3,FALSE)","v":"B"},{"$f":"VLOOKUP(DR17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(DS17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(DT17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(DU17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(DV17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(DW17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(DX17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA"},{"$f":"VLOOKUP(DY17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB+"},{"$f":"VLOOKUP(DZ17,Parameters!$D$316:$K$462,3,FALSE)","v":"A+"},{"$f":"VLOOKUP(EA17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(EB17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(EC17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(ED17,Parameters!$D$316:$K$462,3,FALSE)","v":"AAA"},{"$f":"VLOOKUP(EE17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA+"},{"$f":"VLOOKUP(EF17,Parameters!$D$316:$K$462,3,FALSE)","v":"B"},{"$f":"VLOOKUP(EG17,Parameters!$D$316:$K$462,3,FALSE)","v":"A-"},{"$f":"VLOOKUP(EH17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(EI17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(EJ17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB-"},{"$f":"VLOOKUP(EK17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB-"},{"$f":"VLOOKUP(EL17,Parameters!$D$316:$K$462,3,FALSE)","v":"B-"},{"$f":"VLOOKUP(EM17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(EN17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA"},{"$f":"VLOOKUP(EO17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA"},{"$f":"VLOOKUP(EP17,Parameters!$D$316:$K$462,3,FALSE)","v":"AA+"},{"$f":"VLOOKUP(EQ17,Parameters!$D$316:$K$462,3,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(ER17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB"},{"$f":"VLOOKUP(ES17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC-"},{"$f":"VLOOKUP(ET17,Parameters!$D$316:$K$462,3,FALSE)","v":"BB+"},{"$f":"VLOOKUP(EU17,Parameters!$D$316:$K$462,3,FALSE)","v":"A"},{"$f":"VLOOKUP(EV17,Parameters!$D$316:$K$462,3,FALSE)","v":"CCC+"},{"$f":"VLOOKUP(EW17,Parameters!$D$316:$K$462,3,FALSE)","v":"CC"}]
[null,null,null,null,"BICRA score",null,{"$f":"VLOOKUP(G17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(H17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(I17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(J17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(K17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(L17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(M17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(N17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(O17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(P17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(Q17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(R17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(S17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(T17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(U17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(V17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(W17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(X17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(Y17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(Z17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(AA17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(AB17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(AC17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(AD17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(AE17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(AF17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(AG17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(AH17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(AI17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(AJ17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(AK17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(AL17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(AM17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(AN17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(AO17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(AP17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(AQ17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(AR17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(AS17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(AT17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(AU17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(AV17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(AW17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(AX17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(AY17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(AZ17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(BA17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(BB17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(BC17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(BD17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(BE17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(BF17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(BG17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(BH17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(BI17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(BJ17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(BK17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(BL17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(BM17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(BN17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(BO17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(BP17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(BQ17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(BR17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(BS17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(BT17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(BU17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(BV17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(BW17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(BX17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(BY17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(BZ17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(CA17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(CB17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(CC17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(CD17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(CE17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(CF17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(CG17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(CH17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(CI17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(CJ17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(CK17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(CL17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(CM17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(CN17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(CO17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(CP17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(CQ17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(CR17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(CS17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(CT17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(CU17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(CV17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(CW17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(CX17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(CY17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(CZ17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(DA17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(DB17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(DC17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(DD17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(DE17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(DF17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(DG17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(DH17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(DI17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(DJ17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(DK17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(DL17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(DM17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(DN17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(DO17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(DP17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(DQ17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(DR17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(DS17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(DT17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(DU17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(DV17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(DW17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(DX17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(DY17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(DZ17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(EA17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(EB17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(EC17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(ED17,Parameters!$D$316:$K$462,4,FALSE)","v":2},{"$f":"VLOOKUP(EE17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(EF17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(EG17,Parameters!$D$316:$K$462,4,FALSE)","v":7},{"$f":"VLOOKUP(EH17,Parameters!$D$316:$K$462,4,FALSE)","v":6},{"$f":"VLOOKUP(EI17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(EJ17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(EK17,Parameters!$D$316:$K$462,4,FALSE)","v":9},{"$f":"VLOOKUP(EL17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(EM17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(EN17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(EO17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(EP17,Parameters!$D$316:$K$462,4,FALSE)","v":3},{"$f":"VLOOKUP(EQ17,Parameters!$D$316:$K$462,4,FALSE)","v":5},{"$f":"VLOOKUP(ER17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(ES17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(ET17,Parameters!$D$316:$K$462,4,FALSE)","v":8},{"$f":"VLOOKUP(EU17,Parameters!$D$316:$K$462,4,FALSE)","v":4},{"$f":"VLOOKUP(EV17,Parameters!$D$316:$K$462,4,FALSE)","v":10},{"$f":"VLOOKUP(EW17,Parameters!$D$316:$K$462,4,FALSE)","v":10}]
[null,null,null,null,"Economic Risk score",null,{"$f":"VLOOKUP(G17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(H17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(I17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(J17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(K17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(L17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(M17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(N17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(O17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(P17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(Q17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(R17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(S17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(T17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(U17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(V17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(W17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(X17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(Y17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(Z17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(AA17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(AB17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(AC17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(AD17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(AE17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(AF17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(AG17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(AH17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(AI17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(AJ17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(AK17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(AL17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(AM17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(AN17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(AO17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(AP17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(AQ17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(AR17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(AS17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(AT17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(AU17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(AV17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(AW17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(AX17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(AY17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(AZ17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(BA17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(BB17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(BC17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(BD17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(BE17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(BF17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(BG17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(BH17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(BI17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(BJ17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(BK17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(BL17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(BM17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(BN17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(BO17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(BP17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(BQ17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(BR17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(BS17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(BT17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(BU17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(BV17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(BW17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(BX17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(BY17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(BZ17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(CA17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(CB17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(CC17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(CD17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(CE17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(CF17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(CG17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(CH17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(CI17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(CJ17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(CK17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(CL17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(CM17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(CN17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(CO17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(CP17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(CQ17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(CR17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(CS17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(CT17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(CU17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(CV17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(CW17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(CX17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(CY17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(CZ17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(DA17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(DB17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(DC17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(DD17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(DE17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(DF17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(DG17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(DH17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(DI17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(DJ17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(DK17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(DL17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(DM17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(DN17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(DO17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(DP17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(DQ17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(DR17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(DS17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(DT17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(DU17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(DV17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(DW17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(DX17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(DY17,Parameters!$D$316:$K$462,5,FALSE)","v":6},{"$f":"VLOOKUP(DZ17,Parameters!$D$316:$K$462,5,FALSE)","v":4},{"$f":"VLOOKUP(EA17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(EB17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(EC17,Parameters!$D$316:$K$462,5,FALSE)","v":2},{"$f":"VLOOKUP(ED17,Parameters!$D$316:$K$462,5,FALSE)","v":1},{"$f":"VLOOKUP(EE17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(EF17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(EG17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(EH17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(EI17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(EJ17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(EK17,Parameters!$D$316:$K$462,5,FALSE)","v":9},{"$f":"VLOOKUP(EL17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(EM17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(EN17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(EO17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(EP17,Parameters!$D$316:$K$462,5,FALSE)","v":3},{"$f":"VLOOKUP(EQ17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(ER17,Parameters!$D$316:$K$462,5,FALSE)","v":7},{"$f":"VLOOKUP(ES17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(ET17,Parameters!$D$316:$K$462,5,FALSE)","v":8},{"$f":"VLOOKUP(EU17,Parameters!$D$316:$K$462,5,FALSE)","v":5},{"$f":"VLOOKUP(EV17,Parameters!$D$316:$K$462,5,FALSE)","v":10},{"$f":"VLOOKUP(EW17,Parameters!$D$316:$K$462,5,FALSE)","v":10}]
[null,null,null,null,"Rank (Foreign Sovereign Rating)",null,{"$f":"IF(VLOOKUP(G17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(G17,Parameters!$D$316:$K$462,8,FALSE),22)","v":15},{"$f":"IF(VLOOKUP(H17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(H17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(I17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(I17,Parameters!$D$316:$K$462,8,FALSE),22)","v":7},{"$f":"IF(VLOOKUP(J17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(J17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(K17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(K17,Parameters!$D$316:$K$462,8,FALSE),22)","v":15},{"$f":"IF(VLOOKUP(L17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(L17,Parameters!$D$316:$K$462,8,FALSE),22)","v":17},{"$f":"IF(VLOOKUP(M17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(M17,Parameters!$D$316:$K$462,8,FALSE),22)","v":6},{"$f":"IF(VLOOKUP(N17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(N17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(O17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(O17,Parameters!$D$316:$K$462,8,FALSE),22)","v":2},{"$f":"IF(VLOOKUP(P17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(P17,Parameters!$D$316:$K$462,8,FALSE),22)","v":11},{"$f":"IF(VLOOKUP(Q17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(Q17,Parameters!$D$316:$K$462,8,FALSE),22)","v":13},{"$f":"IF(VLOOKUP(R17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(R17,Parameters!$D$316:$K$462,8,FALSE),22)","v":15},{"$f":"IF(VLOOKUP(S17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(S17,Parameters!$D$316:$K$462,8,FALSE),22)","v":14},{"$f":"IF(VLOOKUP(T17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(T17,Parameters!$D$316:$K$462,8,FALSE),22)","v":14},{"$f":"IF(VLOOKUP(U17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(U17,Parameters!$D$316:$K$462,8,FALSE),22)","v":22},{"$f":"IF(VLOOKUP(V17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(V17,Parameters!$D$316:$K$462,8,FALSE),22)","v":3},{"$f":"IF(VLOOKUP(W17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(W17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(X17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(X17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(Y17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(Y17,Parameters!$D$316:$K$462,8,FALSE),22)","v":19},{"$f":"IF(VLOOKUP(Z17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(Z17,Parameters!$D$316:$K$462,8,FALSE),22)","v":14},{"$f":"IF(VLOOKUP(AA17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AA17,Parameters!$D$316:$K$462,8,FALSE),22)","v":9},{"$f":"IF(VLOOKUP(AB17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AB17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(AC17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AC17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(AD17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AD17,Parameters!$D$316:$K$462,8,FALSE),22)","v":8},{"$f":"IF(VLOOKUP(AE17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AE17,Parameters!$D$316:$K$462,8,FALSE),22)","v":17},{"$f":"IF(VLOOKUP(AF17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AF17,Parameters!$D$316:$K$462,8,FALSE),22)","v":14},{"$f":"IF(VLOOKUP(AG17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AG17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(AH17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AH17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(AI17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AI17,Parameters!$D$316:$K$462,8,FALSE),22)","v":15},{"$f":"IF(VLOOKUP(AJ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AJ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":13},{"$f":"IF(VLOOKUP(AK17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AK17,Parameters!$D$316:$K$462,8,FALSE),22)","v":6},{"$f":"IF(VLOOKUP(AL17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AL17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(AM17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AM17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(AN17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AN17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(AO17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AO17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(AP17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AP17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(AQ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AQ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":7},{"$f":"IF(VLOOKUP(AR17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AR17,Parameters!$D$316:$K$462,8,FALSE),22)","v":7},{"$f":"IF(VLOOKUP(AS17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AS17,Parameters!$D$316:$K$462,8,FALSE),22)","v":4},{"$f":"IF(VLOOKUP(AT17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AT17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(AU17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AU17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(AV17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AV17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(AW17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AW17,Parameters!$D$316:$K$462,8,FALSE),22)","v":15},{"$f":"IF(VLOOKUP(AX17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AX17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(AY17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AY17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(AZ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(AZ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":22},{"$f":"IF(VLOOKUP(BA17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BA17,Parameters!$D$316:$K$462,8,FALSE),22)","v":7},{"$f":"IF(VLOOKUP(BB17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BB17,Parameters!$D$316:$K$462,8,FALSE),22)","v":6},{"$f":"IF(VLOOKUP(BC17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BC17,Parameters!$D$316:$K$462,8,FALSE),22)","v":2},{"$f":"IF(VLOOKUP(BD17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BD17,Parameters!$D$316:$K$462,8,FALSE),22)","v":14},{"$f":"IF(VLOOKUP(BE17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BE17,Parameters!$D$316:$K$462,8,FALSE),22)","v":2},{"$f":"IF(VLOOKUP(BF17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BF17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(BG17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BG17,Parameters!$D$316:$K$462,8,FALSE),22)","v":18},{"$f":"IF(VLOOKUP(BH17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BH17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(BI17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BI17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(BJ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BJ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(BK17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BK17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(BL17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BL17,Parameters!$D$316:$K$462,8,FALSE),22)","v":9},{"$f":"IF(VLOOKUP(BM17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BM17,Parameters!$D$316:$K$462,8,FALSE),22)","v":11},{"$f":"IF(VLOOKUP(BN17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BN17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(BO17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BO17,Parameters!$D$316:$K$462,8,FALSE),22)","v":13},{"$f":"IF(VLOOKUP(BP17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BP17,Parameters!$D$316:$K$462,8,FALSE),22)","v":2},{"$f":"IF(VLOOKUP(BQ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BQ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(BR17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BR17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(BS17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BS17,Parameters!$D$316:$K$462,8,FALSE),22)","v":9},{"$f":"IF(VLOOKUP(BT17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BT17,Parameters!$D$316:$K$462,8,FALSE),22)","v":9},{"$f":"IF(VLOOKUP(BU17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BU17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(BV17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BV17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(BW17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BW17,Parameters!$D$316:$K$462,8,FALSE),22)","v":3},{"$f":"IF(VLOOKUP(BX17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BX17,Parameters!$D$316:$K$462,8,FALSE),22)","v":6},{"$f":"IF(VLOOKUP(BY17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BY17,Parameters!$D$316:$K$462,8,FALSE),22)","v":8},{"$f":"IF(VLOOKUP(BZ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(BZ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(CA17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CA17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(CB17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CB17,Parameters!$D$316:$K$462,8,FALSE),22)","v":13},{"$f":"IF(VLOOKUP(CC17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CC17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(CD17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CD17,Parameters!$D$316:$K$462,8,FALSE),22)","v":15},{"$f":"IF(VLOOKUP(CE17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CE17,Parameters!$D$316:$K$462,8,FALSE),22)","v":3},{"$f":"IF(VLOOKUP(CF17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CF17,Parameters!$D$316:$K$462,8,FALSE),22)","v":4},{"$f":"IF(VLOOKUP(CG17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CG17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(CH17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CH17,Parameters!$D$316:$K$462,8,FALSE),22)","v":6},{"$f":"IF(VLOOKUP(CI17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CI17,Parameters!$D$316:$K$462,8,FALSE),22)","v":22},{"$f":"IF(VLOOKUP(CJ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CJ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(CK17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CK17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(CL17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CL17,Parameters!$D$316:$K$462,8,FALSE),22)","v":6},{"$f":"IF(VLOOKUP(CM17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CM17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(CN17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CN17,Parameters!$D$316:$K$462,8,FALSE),22)","v":13},{"$f":"IF(VLOOKUP(CO17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CO17,Parameters!$D$316:$K$462,8,FALSE),22)","v":7},{"$f":"IF(VLOOKUP(CP17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CP17,Parameters!$D$316:$K$462,8,FALSE),22)","v":7},{"$f":"IF(VLOOKUP(CQ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CQ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(CR17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CR17,Parameters!$D$316:$K$462,8,FALSE),22)","v":9},{"$f":"IF(VLOOKUP(CS17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CS17,Parameters!$D$316:$K$462,8,FALSE),22)","v":13},{"$f":"IF(VLOOKUP(CT17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CT17,Parameters!$D$316:$K$462,8,FALSE),22)","v":14},{"$f":"IF(VLOOKUP(CU17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CU17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(CV17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CV17,Parameters!$D$316:$K$462,8,FALSE),22)","v":17},{"$f":"IF(VLOOKUP(CW17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CW17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(CX17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CX17,Parameters!$D$316:$K$462,8,FALSE),22)","v":2},{"$f":"IF(VLOOKUP(CY17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CY17,Parameters!$D$316:$K$462,8,FALSE),22)","v":14},{"$f":"IF(VLOOKUP(CZ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(CZ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(DA17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DA17,Parameters!$D$316:$K$462,8,FALSE),22)","v":2},{"$f":"IF(VLOOKUP(DB17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DB17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(DC17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DC17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(DD17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DD17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(DE17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DE17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(DF17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DF17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(DG17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DG17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(DH17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DH17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(DI17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DI17,Parameters!$D$316:$K$462,8,FALSE),22)","v":8},{"$f":"IF(VLOOKUP(DJ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DJ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":7},{"$f":"IF(VLOOKUP(DK17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DK17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(DL17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DL17,Parameters!$D$316:$K$462,8,FALSE),22)","v":3},{"$f":"IF(VLOOKUP(DM17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DM17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(DN17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DN17,Parameters!$D$316:$K$462,8,FALSE),22)","v":22},{"$f":"IF(VLOOKUP(DO17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DO17,Parameters!$D$316:$K$462,8,FALSE),22)","v":14},{"$f":"IF(VLOOKUP(DP17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DP17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(DQ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DQ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":15},{"$f":"IF(VLOOKUP(DR17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DR17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(DS17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DS17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(DT17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DT17,Parameters!$D$316:$K$462,8,FALSE),22)","v":17},{"$f":"IF(VLOOKUP(DU17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DU17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(DV17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DV17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(DW17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DW17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(DX17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DX17,Parameters!$D$316:$K$462,8,FALSE),22)","v":3},{"$f":"IF(VLOOKUP(DY17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DY17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(DZ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(DZ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":5},{"$f":"IF(VLOOKUP(EA17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EA17,Parameters!$D$316:$K$462,8,FALSE),22)","v":17},{"$f":"IF(VLOOKUP(EB17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EB17,Parameters!$D$316:$K$462,8,FALSE),22)","v":17},{"$f":"IF(VLOOKUP(EC17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EC17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(ED17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(ED17,Parameters!$D$316:$K$462,8,FALSE),22)","v":1},{"$f":"IF(VLOOKUP(EE17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EE17,Parameters!$D$316:$K$462,8,FALSE),22)","v":2},{"$f":"IF(VLOOKUP(EF17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EF17,Parameters!$D$316:$K$462,8,FALSE),22)","v":15},{"$f":"IF(VLOOKUP(EG17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EG17,Parameters!$D$316:$K$462,8,FALSE),22)","v":8},{"$f":"IF(VLOOKUP(EH17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EH17,Parameters!$D$316:$K$462,8,FALSE),22)","v":10},{"$f":"IF(VLOOKUP(EI17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EI17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(EJ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EJ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":13},{"$f":"IF(VLOOKUP(EK17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EK17,Parameters!$D$316:$K$462,8,FALSE),22)","v":13},{"$f":"IF(VLOOKUP(EL17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EL17,Parameters!$D$316:$K$462,8,FALSE),22)","v":16},{"$f":"IF(VLOOKUP(EM17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EM17,Parameters!$D$316:$K$462,8,FALSE),22)","v":22},{"$f":"IF(VLOOKUP(EN17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EN17,Parameters!$D$316:$K$462,8,FALSE),22)","v":3},{"$f":"IF(VLOOKUP(EO17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EO17,Parameters!$D$316:$K$462,8,FALSE),22)","v":3},{"$f":"IF(VLOOKUP(EP17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EP17,Parameters!$D$316:$K$462,8,FALSE),22)","v":2},{"$f":"IF(VLOOKUP(EQ17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EQ17,Parameters!$D$316:$K$462,8,FALSE),22)","v":8},{"$f":"IF(VLOOKUP(ER17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(ER17,Parameters!$D$316:$K$462,8,FALSE),22)","v":12},{"$f":"IF(VLOOKUP(ES17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(ES17,Parameters!$D$316:$K$462,8,FALSE),22)","v":22},{"$f":"IF(VLOOKUP(ET17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(ET17,Parameters!$D$316:$K$462,8,FALSE),22)","v":11},{"$f":"IF(VLOOKUP(EU17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EU17,Parameters!$D$316:$K$462,8,FALSE),22)","v":6},{"$f":"IF(VLOOKUP(EV17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EV17,Parameters!$D$316:$K$462,8,FALSE),22)","v":17},{"$f":"IF(VLOOKUP(EW17,Parameters!$D$316:$K$462,8,FALSE)<23,VLOOKUP(EW17,Parameters!$D$316:$K$462,8,FALSE),22)","v":20}]
[]
[null,null,null,null,null,null,"Split of RWA By Geography"]
[{"$f":"Input!A16","v":"Government Sector exposures"},"EAD","EAD Covered","Basel III RWA","S&P RWA before diversification","RW applied (average)",{"$f":"Input!G16","v":"Africa"},{"$f":"Input!H16","v":"Albania"},{"$f":"Input!I16","v":"Andorra"},{"$f":"Input!J16","v":"Angola"},{"$f":"Input!K16","v":"Antigua and Barbuda"},{"$f":"Input!L16","v":"Argentina"},{"$f":"Input!M16","v":"Asia Pacific"},{"$f":"Input!N16","v":"Australia"},{"$f":"Input!O16","v":"Austria"},{"$f":"Input!P16","v":"Azerbaijan"},{"$f":"Input!Q16","v":"Bahamas"},{"$f":"Input!R16","v":"Bahrain"},{"$f":"Input!S16","v":"Bangladesh"},{"$f":"Input!T16","v":"Barbados"},{"$f":"Input!U16","v":"Belarus"},{"$f":"Input!V16","v":"Belgium"},{"$f":"Input!W16","v":"Belize"},{"$f":"Input!X16","v":"Bermuda"},{"$f":"Input!Y16","v":"Bolivia"},{"$f":"Input!Z16","v":"Bosnia and Herzegovina"},{"$f":"Input!AA16","v":"Botswana"},{"$f":"Input!AB16","v":"Brazil"},{"$f":"Input!AC16","v":"Brunei Darussalam"},{"$f":"Input!AD16","v":"Bulgaria"},{"$f":"Input!AE16","v":"Burkina Faso"},{"$f":"Input!AF16","v":"Cambodia"},{"$f":"Input!AG16","v":"Cameroon"},{"$f":"Input!AH16","v":"Canada"},{"$f":"Input!AI16","v":"Cape Verde"},{"$f":"Input!AJ16","v":"Central America and Caribbean"},{"$f":"Input!AK16","v":"Chile"},{"$f":"Input!AL16","v":"China"},{"$f":"Input!AM16","v":"Colombia"},{"$f":"Input!AN16","v":"Congo"},{"$f":"Input!AO16","v":"Costa Rica"},{"$f":"Input!AP16","v":"Cote dIvoire"},{"$f":"Input!AQ16","v":"Croatia"},{"$f":"Input!AR16","v":"Cyprus"},{"$f":"Input!AS16","v":"Czech Republic"},{"$f":"Input!AT16","v":"Denmark"},{"$f":"Input!AU16","v":"Dominican Republic"},{"$f":"Input!AV16","v":"Ecuador"},{"$f":"Input!AW16","v":"Egypt"},{"$f":"Input!AX16","v":"El Salvador"},{"$f":"Input!AY16","v":"Estonia"},{"$f":"Input!AZ16","v":"Ethiopia"},{"$f":"Input!BA16","v":"Eu & Middle East & Africa"},{"$f":"Input!BB16","v":"Europe"},{"$f":"Input!BC16","v":"European Union"},{"$f":"Input!BD16","v":"Fiji"},{"$f":"Input!BE16","v":"Finland"},{"$f":"Input!BF16","v":"France"},{"$f":"Input!BG16","v":"Gabon"},{"$f":"Input!BH16","v":"GCC"},{"$f":"Input!BI16","v":"Georgia"},{"$f":"Input!BJ16","v":"Germany"},{"$f":"Input!BK16","v":"Ghana"},{"$f":"Input!BL16","v":"Greece"},{"$f":"Input!BM16","v":"Guatemala"},{"$f":"Input!BN16","v":"Guyana"},{"$f":"Input!BO16","v":"Honduras"},{"$f":"Input!BP16","v":"Hong Kong"},{"$f":"Input!BQ16","v":"Hungary"},{"$f":"Input!BR16","v":"Iceland"},{"$f":"Input!BS16","v":"India"},{"$f":"Input!BT16","v":"Indonesia"},{"$f":"Input!BU16","v":"Iran"},{"$f":"Input!BV16","v":"Iraq"},{"$f":"Input!BW16","v":"Ireland"},{"$f":"Input!BX16","v":"Israel"},{"$f":"Input!BY16","v":"Italy"},{"$f":"Input!BZ16","v":"Jamaica"},{"$f":"Input!CA16","v":"Japan"},{"$f":"Input!CB16","v":"Jordan"},{"$f":"Input!CC16","v":"Kazakhstan"},{"$f":"Input!CD16","v":"Kenya"},{"$f":"Input!CE16","v":"Korea"},{"$f":"Input!CF16","v":"Kuwait"},{"$f":"Input!CG16","v":"Latin America"},{"$f":"Input!CH16","v":"Latvia"},{"$f":"Input!CI16","v":"Lebanon"},{"$f":"Input!CJ16","v":"Liberia"},{"$f":"Input!CK16","v":"Liechtenstein"},{"$f":"Input!CL16","v":"Lithuania"},{"$f":"Input!CM16","v":"Luxembourg"},{"$f":"Input!CN16","v":"Macedonia"},{"$f":"Input!CO16","v":"Malaysia"},{"$f":"Input!CP16","v":"Malta"},{"$f":"Input!CQ16","v":"Mauritius"},{"$f":"Input!CR16","v":"Mexico"},{"$f":"Input!CS16","v":"Mongolia"},{"$f":"Input!CT16","v":"Montenegro"},{"$f":"Input!CU16","v":"Morocco"},{"$f":"Input!CV16","v":"Mozambique"},{"$f":"Input!CW16","v":"Netherlands"},{"$f":"Input!CX16","v":"New Zealand"},{"$f":"Input!CY16","v":"Nicaragua"},{"$f":"Input!CZ16","v":"Nigeria"},{"$f":"Input!DA16","v":"Northern America "},{"$f":"Input!DB16","v":"Norway"},{"$f":"Input!DC16","v":"Oman"},{"$f":"Input!DD16","v":"Pakistan"},{"$f":"Input!DE16","v":"Panama"},{"$f":"Input!DF16","v":"Papua New Guinea"},{"$f":"Input!DG16","v":"Paraguay"},{"$f":"Input!DH16","v":"Peru"},{"$f":"Input!DI16","v":"Philippines"},{"$f":"Input!DJ16","v":"Poland"},{"$f":"Input!DK16","v":"Portugal"},{"$f":"Input!DL16","v":"Qatar"},{"$f":"Input!DM16","v":"Romania"},{"$f":"Input!DN16","v":"Russia"},{"$f":"Input!DO16","v":"Rwanda"},{"$f":"Input!DP16","v":"Saint Kitts and Nevis"},{"$f":"Input!DQ16","v":"SaintLucia"},{"$f":"Input!DR16","v":"Saint Vincent and the Grenadines"},{"$f":"Input!DS16","v":"Saudi Arabia"},{"$f":"Input!DT16","v":"Senegal"},{"$f":"Input!DU16","v":"Serbia"},{"$f":"Input!DV16","v":"Singapore"},{"$f":"Input!DW16","v":"Slovak Republic"},{"$f":"Input!DX16","v":"Slovenia"},{"$f":"Input!DY16","v":"South Africa"},{"$f":"Input!DZ16","v":"Spain"},{"$f":"Input!EA16","v":"Sri Lanka"},{"$f":"Input!EB16","v":"Suriname"},{"$f":"Input!EC16","v":"Sweden"},{"$f":"Input!ED16","v":"Switzerland"},{"$f":"Input!EE16","v":"Taiwan"},{"$f":"Input!EF16","v":"Tanzania"},{"$f":"Input!EG16","v":"Thailand"},{"$f":"Input!EH16","v":"Trinidad and Tobago"},{"$f":"Input!EI16","v":"Tunisia"},{"$f":"Input!EJ16","v":"Turkey"},{"$f":"Input!EK16","v":"Turkmenistan"},{"$f":"Input!EL16","v":"Uganda"},{"$f":"Input!EM16","v":"Ukraine"},{"$f":"Input!EN16","v":"United Arab Emirates"},{"$f":"Input!EO16","v":"United Kingdom"},{"$f":"Input!EP16","v":"United States"},{"$f":"Input!EQ16","v":"Uruguay"},{"$f":"Input!ER16","v":"Uzbekistan"},{"$f":"Input!ES16","v":"Venezuela"},{"$f":"Input!ET16","v":"Vietnam"},{"$f":"Input!EU16","v":"World"},{"$f":"Input!EV16","v":"Zambia"},{"$f":"Input!EW16","v":"Zimbabwe"}]
[{"$f":"Input!A17","v":"Central Government & Central banks"},{"$f":"Input!C17","v":0},{"$f":"Input!F17+SUM(B107:B112)","v":0},{"$f":"IF(ISERROR(Input!B17/Input!$B$8),\"-\",Input!B17/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G18:EW18)*(1-IF(B18=0,0,C18/B18)),0)","v":0},{"$f":"IF(B18=0,\"-\",E18/B18)","v":"-"},{"$f":"IF($B18=0,0,Input!G17*(VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!H17*(VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!I17*(VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!J17*(VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!K17*(VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!L17*(VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!M17*(VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!N17*(VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!O17*(VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!P17*(VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!Q17*(VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!R17*(VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!S17*(VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!T17*(VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!U17*(VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!V17*(VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!W17*(VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!X17*(VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!Y17*(VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!Z17*(VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AA17*(VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AB17*(VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AC17*(VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AD17*(VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AE17*(VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AF17*(VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AG17*(VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AH17*(VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AI17*(VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AJ17*(VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AK17*(VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AL17*(VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AM17*(VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AN17*(VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AO17*(VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AP17*(VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AQ17*(VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AR17*(VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AS17*(VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AT17*(VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AU17*(VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AV17*(VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AW17*(VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AX17*(VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AY17*(VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!AZ17*(VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BA17*(VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BB17*(VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BC17*(VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BD17*(VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BE17*(VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BF17*(VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BG17*(VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BH17*(VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BI17*(VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BJ17*(VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BK17*(VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BL17*(VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BM17*(VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BN17*(VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BO17*(VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BP17*(VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BQ17*(VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BR17*(VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BS17*(VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BT17*(VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BU17*(VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BV17*(VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BW17*(VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BX17*(VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BY17*(VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!BZ17*(VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CA17*(VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CB17*(VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CC17*(VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CD17*(VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CE17*(VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CF17*(VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CG17*(VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CH17*(VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CI17*(VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CJ17*(VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CK17*(VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CL17*(VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CM17*(VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CN17*(VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CO17*(VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CP17*(VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CQ17*(VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CR17*(VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CS17*(VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CT17*(VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CU17*(VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CV17*(VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CW17*(VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CX17*(VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CY17*(VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!CZ17*(VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DA17*(VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DB17*(VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DC17*(VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DD17*(VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DE17*(VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DF17*(VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DG17*(VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DH17*(VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DI17*(VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DJ17*(VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DK17*(VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DL17*(VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DM17*(VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DN17*(VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DO17*(VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DP17*(VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DQ17*(VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DR17*(VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DS17*(VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DT17*(VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DU17*(VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DV17*(VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DW17*(VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DX17*(VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DY17*(VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!DZ17*(VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EA17*(VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EB17*(VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EC17*(VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!ED17*(VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EE17*(VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EF17*(VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EG17*(VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EH17*(VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EI17*(VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EJ17*(VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EK17*(VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EL17*(VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EM17*(VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EN17*(VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EO17*(VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EP17*(VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EQ17*(VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!ER17*(VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!ES17*(VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!ET17*(VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EU17*(VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EV17*(VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B18=0,0,Input!EW17*(VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0}]
[{"$f":"Input!A18","v":"Regional Governments And Local Authorities"},{"$f":"Input!C18","v":0},{"$f":"Input!F18","v":0},{"$f":"IF(ISERROR(Input!B18/Input!$B$8),\"-\",Input!B18/Input!$B$8)","v":"-"},0,{"$f":"IF(B19=0,\"-\",E19/B19)","v":"-"},{"$f":"IF($B19=0,0,Input!G18*((1-Input!$E18/$B19)*(VLOOKUP(G14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!H18*((1-Input!$E18/$B19)*(VLOOKUP(H14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!I18*((1-Input!$E18/$B19)*(VLOOKUP(I14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!J18*((1-Input!$E18/$B19)*(VLOOKUP(J14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!K18*((1-Input!$E18/$B19)*(VLOOKUP(K14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!L18*((1-Input!$E18/$B19)*(VLOOKUP(L14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!M18*((1-Input!$E18/$B19)*(VLOOKUP(M14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!N18*((1-Input!$E18/$B19)*(VLOOKUP(N14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!O18*((1-Input!$E18/$B19)*(VLOOKUP(O14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!P18*((1-Input!$E18/$B19)*(VLOOKUP(P14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!Q18*((1-Input!$E18/$B19)*(VLOOKUP(Q14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!R18*((1-Input!$E18/$B19)*(VLOOKUP(R14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!S18*((1-Input!$E18/$B19)*(VLOOKUP(S14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!T18*((1-Input!$E18/$B19)*(VLOOKUP(T14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!U18*((1-Input!$E18/$B19)*(VLOOKUP(U14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!V18*((1-Input!$E18/$B19)*(VLOOKUP(V14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!W18*((1-Input!$E18/$B19)*(VLOOKUP(W14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!X18*((1-Input!$E18/$B19)*(VLOOKUP(X14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!Y18*((1-Input!$E18/$B19)*(VLOOKUP(Y14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!Z18*((1-Input!$E18/$B19)*(VLOOKUP(Z14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AA18*((1-Input!$E18/$B19)*(VLOOKUP(AA14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AB18*((1-Input!$E18/$B19)*(VLOOKUP(AB14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AC18*((1-Input!$E18/$B19)*(VLOOKUP(AC14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AD18*((1-Input!$E18/$B19)*(VLOOKUP(AD14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AE18*((1-Input!$E18/$B19)*(VLOOKUP(AE14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AF18*((1-Input!$E18/$B19)*(VLOOKUP(AF14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AG18*((1-Input!$E18/$B19)*(VLOOKUP(AG14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AH18*((1-Input!$E18/$B19)*(VLOOKUP(AH14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AI18*((1-Input!$E18/$B19)*(VLOOKUP(AI14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AJ18*((1-Input!$E18/$B19)*(VLOOKUP(AJ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AK18*((1-Input!$E18/$B19)*(VLOOKUP(AK14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AL18*((1-Input!$E18/$B19)*(VLOOKUP(AL14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AM18*((1-Input!$E18/$B19)*(VLOOKUP(AM14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AN18*((1-Input!$E18/$B19)*(VLOOKUP(AN14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AO18*((1-Input!$E18/$B19)*(VLOOKUP(AO14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AP18*((1-Input!$E18/$B19)*(VLOOKUP(AP14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AQ18*((1-Input!$E18/$B19)*(VLOOKUP(AQ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AR18*((1-Input!$E18/$B19)*(VLOOKUP(AR14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AS18*((1-Input!$E18/$B19)*(VLOOKUP(AS14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AT18*((1-Input!$E18/$B19)*(VLOOKUP(AT14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AU18*((1-Input!$E18/$B19)*(VLOOKUP(AU14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AV18*((1-Input!$E18/$B19)*(VLOOKUP(AV14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AW18*((1-Input!$E18/$B19)*(VLOOKUP(AW14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AX18*((1-Input!$E18/$B19)*(VLOOKUP(AX14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AY18*((1-Input!$E18/$B19)*(VLOOKUP(AY14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!AZ18*((1-Input!$E18/$B19)*(VLOOKUP(AZ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BA18*((1-Input!$E18/$B19)*(VLOOKUP(BA14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BB18*((1-Input!$E18/$B19)*(VLOOKUP(BB14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BC18*((1-Input!$E18/$B19)*(VLOOKUP(BC14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BD18*((1-Input!$E18/$B19)*(VLOOKUP(BD14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BE18*((1-Input!$E18/$B19)*(VLOOKUP(BE14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BF18*((1-Input!$E18/$B19)*(VLOOKUP(BF14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BG18*((1-Input!$E18/$B19)*(VLOOKUP(BG14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BH18*((1-Input!$E18/$B19)*(VLOOKUP(BH14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BI18*((1-Input!$E18/$B19)*(VLOOKUP(BI14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BJ18*((1-Input!$E18/$B19)*(VLOOKUP(BJ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BK18*((1-Input!$E18/$B19)*(VLOOKUP(BK14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BL18*((1-Input!$E18/$B19)*(VLOOKUP(BL14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BM18*((1-Input!$E18/$B19)*(VLOOKUP(BM14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BN18*((1-Input!$E18/$B19)*(VLOOKUP(BN14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BO18*((1-Input!$E18/$B19)*(VLOOKUP(BO14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BP18*((1-Input!$E18/$B19)*(VLOOKUP(BP14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BQ18*((1-Input!$E18/$B19)*(VLOOKUP(BQ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BR18*((1-Input!$E18/$B19)*(VLOOKUP(BR14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BS18*((1-Input!$E18/$B19)*(VLOOKUP(BS14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BT18*((1-Input!$E18/$B19)*(VLOOKUP(BT14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BU18*((1-Input!$E18/$B19)*(VLOOKUP(BU14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BV18*((1-Input!$E18/$B19)*(VLOOKUP(BV14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BW18*((1-Input!$E18/$B19)*(VLOOKUP(BW14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BX18*((1-Input!$E18/$B19)*(VLOOKUP(BX14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BY18*((1-Input!$E18/$B19)*(VLOOKUP(BY14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!BZ18*((1-Input!$E18/$B19)*(VLOOKUP(BZ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CA18*((1-Input!$E18/$B19)*(VLOOKUP(CA14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CB18*((1-Input!$E18/$B19)*(VLOOKUP(CB14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CC18*((1-Input!$E18/$B19)*(VLOOKUP(CC14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CD18*((1-Input!$E18/$B19)*(VLOOKUP(CD14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CE18*((1-Input!$E18/$B19)*(VLOOKUP(CE14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CF18*((1-Input!$E18/$B19)*(VLOOKUP(CF14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CG18*((1-Input!$E18/$B19)*(VLOOKUP(CG14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CH18*((1-Input!$E18/$B19)*(VLOOKUP(CH14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CI18*((1-Input!$E18/$B19)*(VLOOKUP(CI14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CJ18*((1-Input!$E18/$B19)*(VLOOKUP(CJ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CK18*((1-Input!$E18/$B19)*(VLOOKUP(CK14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CL18*((1-Input!$E18/$B19)*(VLOOKUP(CL14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CM18*((1-Input!$E18/$B19)*(VLOOKUP(CM14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CN18*((1-Input!$E18/$B19)*(VLOOKUP(CN14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CO18*((1-Input!$E18/$B19)*(VLOOKUP(CO14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CP18*((1-Input!$E18/$B19)*(VLOOKUP(CP14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CQ18*((1-Input!$E18/$B19)*(VLOOKUP(CQ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CR18*((1-Input!$E18/$B19)*(VLOOKUP(CR14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CS18*((1-Input!$E18/$B19)*(VLOOKUP(CS14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CT18*((1-Input!$E18/$B19)*(VLOOKUP(CT14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CU18*((1-Input!$E18/$B19)*(VLOOKUP(CU14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CV18*((1-Input!$E18/$B19)*(VLOOKUP(CV14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CW18*((1-Input!$E18/$B19)*(VLOOKUP(CW14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CX18*((1-Input!$E18/$B19)*(VLOOKUP(CX14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CY18*((1-Input!$E18/$B19)*(VLOOKUP(CY14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!CZ18*((1-Input!$E18/$B19)*(VLOOKUP(CZ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DA18*((1-Input!$E18/$B19)*(VLOOKUP(DA14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DB18*((1-Input!$E18/$B19)*(VLOOKUP(DB14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DC18*((1-Input!$E18/$B19)*(VLOOKUP(DC14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DD18*((1-Input!$E18/$B19)*(VLOOKUP(DD14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DE18*((1-Input!$E18/$B19)*(VLOOKUP(DE14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DF18*((1-Input!$E18/$B19)*(VLOOKUP(DF14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DG18*((1-Input!$E18/$B19)*(VLOOKUP(DG14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DH18*((1-Input!$E18/$B19)*(VLOOKUP(DH14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DI18*((1-Input!$E18/$B19)*(VLOOKUP(DI14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DJ18*((1-Input!$E18/$B19)*(VLOOKUP(DJ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DK18*((1-Input!$E18/$B19)*(VLOOKUP(DK14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DL18*((1-Input!$E18/$B19)*(VLOOKUP(DL14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DM18*((1-Input!$E18/$B19)*(VLOOKUP(DM14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DN18*((1-Input!$E18/$B19)*(VLOOKUP(DN14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DO18*((1-Input!$E18/$B19)*(VLOOKUP(DO14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DP18*((1-Input!$E18/$B19)*(VLOOKUP(DP14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DQ18*((1-Input!$E18/$B19)*(VLOOKUP(DQ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DR18*((1-Input!$E18/$B19)*(VLOOKUP(DR14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DS18*((1-Input!$E18/$B19)*(VLOOKUP(DS14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DT18*((1-Input!$E18/$B19)*(VLOOKUP(DT14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DU18*((1-Input!$E18/$B19)*(VLOOKUP(DU14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DV18*((1-Input!$E18/$B19)*(VLOOKUP(DV14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DW18*((1-Input!$E18/$B19)*(VLOOKUP(DW14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DX18*((1-Input!$E18/$B19)*(VLOOKUP(DX14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DY18*((1-Input!$E18/$B19)*(VLOOKUP(DY14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!DZ18*((1-Input!$E18/$B19)*(VLOOKUP(DZ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EA18*((1-Input!$E18/$B19)*(VLOOKUP(EA14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EB18*((1-Input!$E18/$B19)*(VLOOKUP(EB14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EC18*((1-Input!$E18/$B19)*(VLOOKUP(EC14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!ED18*((1-Input!$E18/$B19)*(VLOOKUP(ED14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EE18*((1-Input!$E18/$B19)*(VLOOKUP(EE14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EF18*((1-Input!$E18/$B19)*(VLOOKUP(EF14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EG18*((1-Input!$E18/$B19)*(VLOOKUP(EG14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EH18*((1-Input!$E18/$B19)*(VLOOKUP(EH14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EI18*((1-Input!$E18/$B19)*(VLOOKUP(EI14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EJ18*((1-Input!$E18/$B19)*(VLOOKUP(EJ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EK18*((1-Input!$E18/$B19)*(VLOOKUP(EK14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EL18*((1-Input!$E18/$B19)*(VLOOKUP(EL14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EM18*((1-Input!$E18/$B19)*(VLOOKUP(EM14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EN18*((1-Input!$E18/$B19)*(VLOOKUP(EN14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EO18*((1-Input!$E18/$B19)*(VLOOKUP(EO14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EP18*((1-Input!$E18/$B19)*(VLOOKUP(EP14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EQ18*((1-Input!$E18/$B19)*(VLOOKUP(EQ14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!ER18*((1-Input!$E18/$B19)*(VLOOKUP(ER14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!ES18*((1-Input!$E18/$B19)*(VLOOKUP(ES14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!ET18*((1-Input!$E18/$B19)*(VLOOKUP(ET14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EU18*((1-Input!$E18/$B19)*(VLOOKUP(EU14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EV18*((1-Input!$E18/$B19)*(VLOOKUP(EV14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B19=0,0,Input!EW18*((1-Input!$E18/$B19)*(VLOOKUP(EW14,Parameters!$D$176:$J$197,4,FALSE))+Input!$E18/$B19*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0}]
[{"$f":"Input!A19","v":"Domestic Government Bonds in Local Currency "},{"$f":"Input!C19","v":0},{"$f":"Input!F19","v":0},{"$f":"IF(ISERROR(Input!B19/Input!$B$8),\"-\",Input!B19/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B20=0,0,Input!G19*(VLOOKUP(VLOOKUP(G17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!H19*(VLOOKUP(VLOOKUP(H17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!I19*(VLOOKUP(VLOOKUP(I17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!J19*(VLOOKUP(VLOOKUP(J17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!K19*(VLOOKUP(VLOOKUP(K17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!L19*(VLOOKUP(VLOOKUP(L17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!M19*(VLOOKUP(VLOOKUP(M17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!N19*(VLOOKUP(VLOOKUP(N17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!O19*(VLOOKUP(VLOOKUP(O17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!P19*(VLOOKUP(VLOOKUP(P17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!Q19*(VLOOKUP(VLOOKUP(Q17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!R19*(VLOOKUP(VLOOKUP(R17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!S19*(VLOOKUP(VLOOKUP(S17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!T19*(VLOOKUP(VLOOKUP(T17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!U19*(VLOOKUP(VLOOKUP(U17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!V19*(VLOOKUP(VLOOKUP(V17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!W19*(VLOOKUP(VLOOKUP(W17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!X19*(VLOOKUP(VLOOKUP(X17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!Y19*(VLOOKUP(VLOOKUP(Y17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!Z19*(VLOOKUP(VLOOKUP(Z17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AA19*(VLOOKUP(VLOOKUP(AA17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AB19*(VLOOKUP(VLOOKUP(AB17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AC19*(VLOOKUP(VLOOKUP(AC17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AD19*(VLOOKUP(VLOOKUP(AD17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AE19*(VLOOKUP(VLOOKUP(AE17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AF19*(VLOOKUP(VLOOKUP(AF17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AG19*(VLOOKUP(VLOOKUP(AG17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AH19*(VLOOKUP(VLOOKUP(AH17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AI19*(VLOOKUP(VLOOKUP(AI17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AJ19*(VLOOKUP(VLOOKUP(AJ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AK19*(VLOOKUP(VLOOKUP(AK17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AL19*(VLOOKUP(VLOOKUP(AL17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AM19*(VLOOKUP(VLOOKUP(AM17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AN19*(VLOOKUP(VLOOKUP(AN17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AO19*(VLOOKUP(VLOOKUP(AO17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AP19*(VLOOKUP(VLOOKUP(AP17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AQ19*(VLOOKUP(VLOOKUP(AQ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AR19*(VLOOKUP(VLOOKUP(AR17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AS19*(VLOOKUP(VLOOKUP(AS17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AT19*(VLOOKUP(VLOOKUP(AT17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AU19*(VLOOKUP(VLOOKUP(AU17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AV19*(VLOOKUP(VLOOKUP(AV17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AW19*(VLOOKUP(VLOOKUP(AW17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AX19*(VLOOKUP(VLOOKUP(AX17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AY19*(VLOOKUP(VLOOKUP(AY17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!AZ19*(VLOOKUP(VLOOKUP(AZ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BA19*(VLOOKUP(VLOOKUP(BA17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BB19*(VLOOKUP(VLOOKUP(BB17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BC19*(VLOOKUP(VLOOKUP(BC17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BD19*(VLOOKUP(VLOOKUP(BD17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BE19*(VLOOKUP(VLOOKUP(BE17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BF19*(VLOOKUP(VLOOKUP(BF17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BG19*(VLOOKUP(VLOOKUP(BG17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BH19*(VLOOKUP(VLOOKUP(BH17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BI19*(VLOOKUP(VLOOKUP(BI17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BJ19*(VLOOKUP(VLOOKUP(BJ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BK19*(VLOOKUP(VLOOKUP(BK17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BL19*(VLOOKUP(VLOOKUP(BL17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BM19*(VLOOKUP(VLOOKUP(BM17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BN19*(VLOOKUP(VLOOKUP(BN17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BO19*(VLOOKUP(VLOOKUP(BO17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BP19*(VLOOKUP(VLOOKUP(BP17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BQ19*(VLOOKUP(VLOOKUP(BQ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BR19*(VLOOKUP(VLOOKUP(BR17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BS19*(VLOOKUP(VLOOKUP(BS17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BT19*(VLOOKUP(VLOOKUP(BT17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BU19*(VLOOKUP(VLOOKUP(BU17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BV19*(VLOOKUP(VLOOKUP(BV17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BW19*(VLOOKUP(VLOOKUP(BW17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BX19*(VLOOKUP(VLOOKUP(BX17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BY19*(VLOOKUP(VLOOKUP(BY17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!BZ19*(VLOOKUP(VLOOKUP(BZ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CA19*(VLOOKUP(VLOOKUP(CA17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CB19*(VLOOKUP(VLOOKUP(CB17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CC19*(VLOOKUP(VLOOKUP(CC17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CD19*(VLOOKUP(VLOOKUP(CD17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CE19*(VLOOKUP(VLOOKUP(CE17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CF19*(VLOOKUP(VLOOKUP(CF17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CG19*(VLOOKUP(VLOOKUP(CG17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CH19*(VLOOKUP(VLOOKUP(CH17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CI19*(VLOOKUP(VLOOKUP(CI17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CJ19*(VLOOKUP(VLOOKUP(CJ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CK19*(VLOOKUP(VLOOKUP(CK17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CL19*(VLOOKUP(VLOOKUP(CL17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CM19*(VLOOKUP(VLOOKUP(CM17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CN19*(VLOOKUP(VLOOKUP(CN17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CO19*(VLOOKUP(VLOOKUP(CO17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CP19*(VLOOKUP(VLOOKUP(CP17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CQ19*(VLOOKUP(VLOOKUP(CQ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CR19*(VLOOKUP(VLOOKUP(CR17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CS19*(VLOOKUP(VLOOKUP(CS17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CT19*(VLOOKUP(VLOOKUP(CT17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CU19*(VLOOKUP(VLOOKUP(CU17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CV19*(VLOOKUP(VLOOKUP(CV17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CW19*(VLOOKUP(VLOOKUP(CW17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CX19*(VLOOKUP(VLOOKUP(CX17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CY19*(VLOOKUP(VLOOKUP(CY17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!CZ19*(VLOOKUP(VLOOKUP(CZ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DA19*(VLOOKUP(VLOOKUP(DA17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DB19*(VLOOKUP(VLOOKUP(DB17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DC19*(VLOOKUP(VLOOKUP(DC17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DD19*(VLOOKUP(VLOOKUP(DD17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DE19*(VLOOKUP(VLOOKUP(DE17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DF19*(VLOOKUP(VLOOKUP(DF17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DG19*(VLOOKUP(VLOOKUP(DG17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DH19*(VLOOKUP(VLOOKUP(DH17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DI19*(VLOOKUP(VLOOKUP(DI17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DJ19*(VLOOKUP(VLOOKUP(DJ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DK19*(VLOOKUP(VLOOKUP(DK17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DL19*(VLOOKUP(VLOOKUP(DL17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DM19*(VLOOKUP(VLOOKUP(DM17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DN19*(VLOOKUP(VLOOKUP(DN17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DO19*(VLOOKUP(VLOOKUP(DO17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DP19*(VLOOKUP(VLOOKUP(DP17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DQ19*(VLOOKUP(VLOOKUP(DQ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DR19*(VLOOKUP(VLOOKUP(DR17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DS19*(VLOOKUP(VLOOKUP(DS17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DT19*(VLOOKUP(VLOOKUP(DT17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DU19*(VLOOKUP(VLOOKUP(DU17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DV19*(VLOOKUP(VLOOKUP(DV17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DW19*(VLOOKUP(VLOOKUP(DW17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DX19*(VLOOKUP(VLOOKUP(DX17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DY19*(VLOOKUP(VLOOKUP(DY17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!DZ19*(VLOOKUP(VLOOKUP(DZ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EA19*(VLOOKUP(VLOOKUP(EA17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EB19*(VLOOKUP(VLOOKUP(EB17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EC19*(VLOOKUP(VLOOKUP(EC17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!ED19*(VLOOKUP(VLOOKUP(ED17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EE19*(VLOOKUP(VLOOKUP(EE17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EF19*(VLOOKUP(VLOOKUP(EF17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EG19*(VLOOKUP(VLOOKUP(EG17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EH19*(VLOOKUP(VLOOKUP(EH17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EI19*(VLOOKUP(VLOOKUP(EI17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EJ19*(VLOOKUP(VLOOKUP(EJ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EK19*(VLOOKUP(VLOOKUP(EK17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EL19*(VLOOKUP(VLOOKUP(EL17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EM19*(VLOOKUP(VLOOKUP(EM17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EN19*(VLOOKUP(VLOOKUP(EN17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EO19*(VLOOKUP(VLOOKUP(EO17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EP19*(VLOOKUP(VLOOKUP(EP17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EQ19*(VLOOKUP(VLOOKUP(EQ17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!ER19*(VLOOKUP(VLOOKUP(ER17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!ES19*(VLOOKUP(VLOOKUP(ES17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!ET19*(VLOOKUP(VLOOKUP(ET17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EU19*(VLOOKUP(VLOOKUP(EU17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EV19*(VLOOKUP(VLOOKUP(EV17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B20=0,0,Input!EW19*(VLOOKUP(VLOOKUP(EW17,Parameters!$D$316:$L$462,9,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0}]
[{"$f":"Input!A20","v":"Administrative Bodies and Non-Commercial Undertakings"},{"$f":"Input!C20","v":0},{"$f":"Input!F20","v":0},{"$f":"IF(ISERROR(Input!B20/Input!$B$8),\"-\",Input!B20/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B21=0,0,Input!G20*(VLOOKUP(G14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!H20*(VLOOKUP(H14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!I20*(VLOOKUP(I14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!J20*(VLOOKUP(J14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!K20*(VLOOKUP(K14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!L20*(VLOOKUP(L14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!M20*(VLOOKUP(M14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!N20*(VLOOKUP(N14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!O20*(VLOOKUP(O14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!P20*(VLOOKUP(P14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!Q20*(VLOOKUP(Q14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!R20*(VLOOKUP(R14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!S20*(VLOOKUP(S14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!T20*(VLOOKUP(T14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!U20*(VLOOKUP(U14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!V20*(VLOOKUP(V14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!W20*(VLOOKUP(W14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!X20*(VLOOKUP(X14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!Y20*(VLOOKUP(Y14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!Z20*(VLOOKUP(Z14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AA20*(VLOOKUP(AA14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AB20*(VLOOKUP(AB14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AC20*(VLOOKUP(AC14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AD20*(VLOOKUP(AD14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AE20*(VLOOKUP(AE14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AF20*(VLOOKUP(AF14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AG20*(VLOOKUP(AG14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AH20*(VLOOKUP(AH14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AI20*(VLOOKUP(AI14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AJ20*(VLOOKUP(AJ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AK20*(VLOOKUP(AK14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AL20*(VLOOKUP(AL14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AM20*(VLOOKUP(AM14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AN20*(VLOOKUP(AN14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AO20*(VLOOKUP(AO14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AP20*(VLOOKUP(AP14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AQ20*(VLOOKUP(AQ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AR20*(VLOOKUP(AR14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AS20*(VLOOKUP(AS14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AT20*(VLOOKUP(AT14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AU20*(VLOOKUP(AU14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AV20*(VLOOKUP(AV14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AW20*(VLOOKUP(AW14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AX20*(VLOOKUP(AX14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AY20*(VLOOKUP(AY14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!AZ20*(VLOOKUP(AZ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BA20*(VLOOKUP(BA14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BB20*(VLOOKUP(BB14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BC20*(VLOOKUP(BC14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BD20*(VLOOKUP(BD14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BE20*(VLOOKUP(BE14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BF20*(VLOOKUP(BF14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BG20*(VLOOKUP(BG14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BH20*(VLOOKUP(BH14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BI20*(VLOOKUP(BI14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BJ20*(VLOOKUP(BJ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BK20*(VLOOKUP(BK14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BL20*(VLOOKUP(BL14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BM20*(VLOOKUP(BM14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BN20*(VLOOKUP(BN14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BO20*(VLOOKUP(BO14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BP20*(VLOOKUP(BP14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BQ20*(VLOOKUP(BQ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BR20*(VLOOKUP(BR14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BS20*(VLOOKUP(BS14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BT20*(VLOOKUP(BT14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BU20*(VLOOKUP(BU14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BV20*(VLOOKUP(BV14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BW20*(VLOOKUP(BW14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BX20*(VLOOKUP(BX14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BY20*(VLOOKUP(BY14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!BZ20*(VLOOKUP(BZ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CA20*(VLOOKUP(CA14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CB20*(VLOOKUP(CB14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CC20*(VLOOKUP(CC14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CD20*(VLOOKUP(CD14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CE20*(VLOOKUP(CE14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CF20*(VLOOKUP(CF14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CG20*(VLOOKUP(CG14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CH20*(VLOOKUP(CH14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CI20*(VLOOKUP(CI14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CJ20*(VLOOKUP(CJ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CK20*(VLOOKUP(CK14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CL20*(VLOOKUP(CL14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CM20*(VLOOKUP(CM14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CN20*(VLOOKUP(CN14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CO20*(VLOOKUP(CO14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CP20*(VLOOKUP(CP14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CQ20*(VLOOKUP(CQ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CR20*(VLOOKUP(CR14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CS20*(VLOOKUP(CS14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CT20*(VLOOKUP(CT14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CU20*(VLOOKUP(CU14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CV20*(VLOOKUP(CV14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CW20*(VLOOKUP(CW14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CX20*(VLOOKUP(CX14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CY20*(VLOOKUP(CY14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!CZ20*(VLOOKUP(CZ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DA20*(VLOOKUP(DA14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DB20*(VLOOKUP(DB14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DC20*(VLOOKUP(DC14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DD20*(VLOOKUP(DD14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DE20*(VLOOKUP(DE14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DF20*(VLOOKUP(DF14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DG20*(VLOOKUP(DG14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DH20*(VLOOKUP(DH14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DI20*(VLOOKUP(DI14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DJ20*(VLOOKUP(DJ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DK20*(VLOOKUP(DK14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DL20*(VLOOKUP(DL14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DM20*(VLOOKUP(DM14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DN20*(VLOOKUP(DN14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DO20*(VLOOKUP(DO14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DP20*(VLOOKUP(DP14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DQ20*(VLOOKUP(DQ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DR20*(VLOOKUP(DR14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DS20*(VLOOKUP(DS14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DT20*(VLOOKUP(DT14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DU20*(VLOOKUP(DU14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DV20*(VLOOKUP(DV14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DW20*(VLOOKUP(DW14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DX20*(VLOOKUP(DX14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DY20*(VLOOKUP(DY14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!DZ20*(VLOOKUP(DZ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EA20*(VLOOKUP(EA14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EB20*(VLOOKUP(EB14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EC20*(VLOOKUP(EC14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!ED20*(VLOOKUP(ED14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EE20*(VLOOKUP(EE14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EF20*(VLOOKUP(EF14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EG20*(VLOOKUP(EG14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EH20*(VLOOKUP(EH14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EI20*(VLOOKUP(EI14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EJ20*(VLOOKUP(EJ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EK20*(VLOOKUP(EK14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EL20*(VLOOKUP(EL14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EM20*(VLOOKUP(EM14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EN20*(VLOOKUP(EN14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EO20*(VLOOKUP(EO14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EP20*(VLOOKUP(EP14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EQ20*(VLOOKUP(EQ14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!ER20*(VLOOKUP(ER14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!ES20*(VLOOKUP(ES14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!ET20*(VLOOKUP(ET14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EU20*(VLOOKUP(EU14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EV20*(VLOOKUP(EV14,Parameters!$D$176:$J$197,5,FALSE)))","v":0},{"$f":"IF($B21=0,0,Input!EW20*(VLOOKUP(EW14,Parameters!$D$176:$J$197,5,FALSE)))","v":0}]
[{"$f":"Input!A21","v":"Multilateral Development Banks"},{"$f":"Input!C21","v":0},{"$f":"Input!F21","v":0},{"$f":"IF(ISERROR(Input!B21/Input!$B$8),\"-\",Input!B21/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B22=0,0,Input!G21*(VLOOKUP(G14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!H21*(VLOOKUP(H14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!I21*(VLOOKUP(I14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!J21*(VLOOKUP(J14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!K21*(VLOOKUP(K14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!L21*(VLOOKUP(L14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!M21*(VLOOKUP(M14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!N21*(VLOOKUP(N14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!O21*(VLOOKUP(O14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!P21*(VLOOKUP(P14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!Q21*(VLOOKUP(Q14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!R21*(VLOOKUP(R14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!S21*(VLOOKUP(S14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!T21*(VLOOKUP(T14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!U21*(VLOOKUP(U14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!V21*(VLOOKUP(V14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!W21*(VLOOKUP(W14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!X21*(VLOOKUP(X14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!Y21*(VLOOKUP(Y14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!Z21*(VLOOKUP(Z14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AA21*(VLOOKUP(AA14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AB21*(VLOOKUP(AB14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AC21*(VLOOKUP(AC14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AD21*(VLOOKUP(AD14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AE21*(VLOOKUP(AE14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AF21*(VLOOKUP(AF14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AG21*(VLOOKUP(AG14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AH21*(VLOOKUP(AH14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AI21*(VLOOKUP(AI14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AJ21*(VLOOKUP(AJ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AK21*(VLOOKUP(AK14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AL21*(VLOOKUP(AL14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AM21*(VLOOKUP(AM14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AN21*(VLOOKUP(AN14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AO21*(VLOOKUP(AO14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AP21*(VLOOKUP(AP14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AQ21*(VLOOKUP(AQ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AR21*(VLOOKUP(AR14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AS21*(VLOOKUP(AS14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AT21*(VLOOKUP(AT14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AU21*(VLOOKUP(AU14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AV21*(VLOOKUP(AV14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AW21*(VLOOKUP(AW14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AX21*(VLOOKUP(AX14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AY21*(VLOOKUP(AY14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!AZ21*(VLOOKUP(AZ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BA21*(VLOOKUP(BA14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BB21*(VLOOKUP(BB14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BC21*(VLOOKUP(BC14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BD21*(VLOOKUP(BD14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BE21*(VLOOKUP(BE14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BF21*(VLOOKUP(BF14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BG21*(VLOOKUP(BG14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BH21*(VLOOKUP(BH14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BI21*(VLOOKUP(BI14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BJ21*(VLOOKUP(BJ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BK21*(VLOOKUP(BK14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BL21*(VLOOKUP(BL14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BM21*(VLOOKUP(BM14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BN21*(VLOOKUP(BN14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BO21*(VLOOKUP(BO14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BP21*(VLOOKUP(BP14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BQ21*(VLOOKUP(BQ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BR21*(VLOOKUP(BR14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BS21*(VLOOKUP(BS14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BT21*(VLOOKUP(BT14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BU21*(VLOOKUP(BU14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BV21*(VLOOKUP(BV14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BW21*(VLOOKUP(BW14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BX21*(VLOOKUP(BX14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BY21*(VLOOKUP(BY14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!BZ21*(VLOOKUP(BZ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CA21*(VLOOKUP(CA14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CB21*(VLOOKUP(CB14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CC21*(VLOOKUP(CC14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CD21*(VLOOKUP(CD14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CE21*(VLOOKUP(CE14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CF21*(VLOOKUP(CF14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CG21*(VLOOKUP(CG14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CH21*(VLOOKUP(CH14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CI21*(VLOOKUP(CI14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CJ21*(VLOOKUP(CJ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CK21*(VLOOKUP(CK14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CL21*(VLOOKUP(CL14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CM21*(VLOOKUP(CM14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CN21*(VLOOKUP(CN14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CO21*(VLOOKUP(CO14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CP21*(VLOOKUP(CP14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CQ21*(VLOOKUP(CQ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CR21*(VLOOKUP(CR14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CS21*(VLOOKUP(CS14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CT21*(VLOOKUP(CT14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CU21*(VLOOKUP(CU14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CV21*(VLOOKUP(CV14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CW21*(VLOOKUP(CW14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CX21*(VLOOKUP(CX14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CY21*(VLOOKUP(CY14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!CZ21*(VLOOKUP(CZ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DA21*(VLOOKUP(DA14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DB21*(VLOOKUP(DB14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DC21*(VLOOKUP(DC14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DD21*(VLOOKUP(DD14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DE21*(VLOOKUP(DE14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DF21*(VLOOKUP(DF14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DG21*(VLOOKUP(DG14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DH21*(VLOOKUP(DH14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DI21*(VLOOKUP(DI14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DJ21*(VLOOKUP(DJ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DK21*(VLOOKUP(DK14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DL21*(VLOOKUP(DL14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DM21*(VLOOKUP(DM14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DN21*(VLOOKUP(DN14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DO21*(VLOOKUP(DO14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DP21*(VLOOKUP(DP14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DQ21*(VLOOKUP(DQ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DR21*(VLOOKUP(DR14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DS21*(VLOOKUP(DS14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DT21*(VLOOKUP(DT14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DU21*(VLOOKUP(DU14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DV21*(VLOOKUP(DV14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DW21*(VLOOKUP(DW14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DX21*(VLOOKUP(DX14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DY21*(VLOOKUP(DY14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!DZ21*(VLOOKUP(DZ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EA21*(VLOOKUP(EA14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EB21*(VLOOKUP(EB14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EC21*(VLOOKUP(EC14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!ED21*(VLOOKUP(ED14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EE21*(VLOOKUP(EE14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EF21*(VLOOKUP(EF14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EG21*(VLOOKUP(EG14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EH21*(VLOOKUP(EH14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EI21*(VLOOKUP(EI14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EJ21*(VLOOKUP(EJ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EK21*(VLOOKUP(EK14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EL21*(VLOOKUP(EL14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EM21*(VLOOKUP(EM14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EN21*(VLOOKUP(EN14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EO21*(VLOOKUP(EO14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EP21*(VLOOKUP(EP14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EQ21*(VLOOKUP(EQ14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!ER21*(VLOOKUP(ER14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!ES21*(VLOOKUP(ES14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!ET21*(VLOOKUP(ET14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EU21*(VLOOKUP(EU14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EV21*(VLOOKUP(EV14,Parameters!$D$176:$J$197,6,FALSE)))","v":0},{"$f":"IF($B22=0,0,Input!EW21*(VLOOKUP(EW14,Parameters!$D$176:$J$197,6,FALSE)))","v":0}]
[{"$f":"Input!A22","v":"International Organisations"},{"$f":"Input!C22","v":0},{"$f":"Input!F22","v":0},{"$f":"IF(ISERROR(Input!B22/Input!$B$8),\"-\",Input!B22/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B23=0,0,Input!G22*(VLOOKUP(G14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!H22*(VLOOKUP(H14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!I22*(VLOOKUP(I14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!J22*(VLOOKUP(J14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!K22*(VLOOKUP(K14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!L22*(VLOOKUP(L14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!M22*(VLOOKUP(M14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!N22*(VLOOKUP(N14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!O22*(VLOOKUP(O14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!P22*(VLOOKUP(P14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!Q22*(VLOOKUP(Q14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!R22*(VLOOKUP(R14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!S22*(VLOOKUP(S14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!T22*(VLOOKUP(T14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!U22*(VLOOKUP(U14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!V22*(VLOOKUP(V14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!W22*(VLOOKUP(W14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!X22*(VLOOKUP(X14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!Y22*(VLOOKUP(Y14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!Z22*(VLOOKUP(Z14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AA22*(VLOOKUP(AA14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AB22*(VLOOKUP(AB14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AC22*(VLOOKUP(AC14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AD22*(VLOOKUP(AD14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AE22*(VLOOKUP(AE14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AF22*(VLOOKUP(AF14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AG22*(VLOOKUP(AG14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AH22*(VLOOKUP(AH14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AI22*(VLOOKUP(AI14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AJ22*(VLOOKUP(AJ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AK22*(VLOOKUP(AK14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AL22*(VLOOKUP(AL14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AM22*(VLOOKUP(AM14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AN22*(VLOOKUP(AN14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AO22*(VLOOKUP(AO14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AP22*(VLOOKUP(AP14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AQ22*(VLOOKUP(AQ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AR22*(VLOOKUP(AR14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AS22*(VLOOKUP(AS14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AT22*(VLOOKUP(AT14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AU22*(VLOOKUP(AU14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AV22*(VLOOKUP(AV14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AW22*(VLOOKUP(AW14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AX22*(VLOOKUP(AX14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AY22*(VLOOKUP(AY14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!AZ22*(VLOOKUP(AZ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BA22*(VLOOKUP(BA14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BB22*(VLOOKUP(BB14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BC22*(VLOOKUP(BC14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BD22*(VLOOKUP(BD14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BE22*(VLOOKUP(BE14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BF22*(VLOOKUP(BF14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BG22*(VLOOKUP(BG14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BH22*(VLOOKUP(BH14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BI22*(VLOOKUP(BI14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BJ22*(VLOOKUP(BJ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BK22*(VLOOKUP(BK14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BL22*(VLOOKUP(BL14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BM22*(VLOOKUP(BM14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BN22*(VLOOKUP(BN14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BO22*(VLOOKUP(BO14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BP22*(VLOOKUP(BP14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BQ22*(VLOOKUP(BQ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BR22*(VLOOKUP(BR14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BS22*(VLOOKUP(BS14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BT22*(VLOOKUP(BT14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BU22*(VLOOKUP(BU14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BV22*(VLOOKUP(BV14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BW22*(VLOOKUP(BW14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BX22*(VLOOKUP(BX14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BY22*(VLOOKUP(BY14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!BZ22*(VLOOKUP(BZ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CA22*(VLOOKUP(CA14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CB22*(VLOOKUP(CB14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CC22*(VLOOKUP(CC14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CD22*(VLOOKUP(CD14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CE22*(VLOOKUP(CE14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CF22*(VLOOKUP(CF14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CG22*(VLOOKUP(CG14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CH22*(VLOOKUP(CH14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CI22*(VLOOKUP(CI14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CJ22*(VLOOKUP(CJ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CK22*(VLOOKUP(CK14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CL22*(VLOOKUP(CL14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CM22*(VLOOKUP(CM14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CN22*(VLOOKUP(CN14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CO22*(VLOOKUP(CO14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CP22*(VLOOKUP(CP14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CQ22*(VLOOKUP(CQ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CR22*(VLOOKUP(CR14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CS22*(VLOOKUP(CS14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CT22*(VLOOKUP(CT14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CU22*(VLOOKUP(CU14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CV22*(VLOOKUP(CV14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CW22*(VLOOKUP(CW14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CX22*(VLOOKUP(CX14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CY22*(VLOOKUP(CY14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!CZ22*(VLOOKUP(CZ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DA22*(VLOOKUP(DA14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DB22*(VLOOKUP(DB14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DC22*(VLOOKUP(DC14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DD22*(VLOOKUP(DD14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DE22*(VLOOKUP(DE14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DF22*(VLOOKUP(DF14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DG22*(VLOOKUP(DG14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DH22*(VLOOKUP(DH14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DI22*(VLOOKUP(DI14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DJ22*(VLOOKUP(DJ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DK22*(VLOOKUP(DK14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DL22*(VLOOKUP(DL14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DM22*(VLOOKUP(DM14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DN22*(VLOOKUP(DN14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DO22*(VLOOKUP(DO14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DP22*(VLOOKUP(DP14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DQ22*(VLOOKUP(DQ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DR22*(VLOOKUP(DR14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DS22*(VLOOKUP(DS14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DT22*(VLOOKUP(DT14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DU22*(VLOOKUP(DU14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DV22*(VLOOKUP(DV14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DW22*(VLOOKUP(DW14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DX22*(VLOOKUP(DX14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DY22*(VLOOKUP(DY14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!DZ22*(VLOOKUP(DZ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EA22*(VLOOKUP(EA14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EB22*(VLOOKUP(EB14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EC22*(VLOOKUP(EC14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!ED22*(VLOOKUP(ED14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EE22*(VLOOKUP(EE14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EF22*(VLOOKUP(EF14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EG22*(VLOOKUP(EG14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EH22*(VLOOKUP(EH14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EI22*(VLOOKUP(EI14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EJ22*(VLOOKUP(EJ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EK22*(VLOOKUP(EK14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EL22*(VLOOKUP(EL14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EM22*(VLOOKUP(EM14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EN22*(VLOOKUP(EN14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EO22*(VLOOKUP(EO14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EP22*(VLOOKUP(EP14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EQ22*(VLOOKUP(EQ14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!ER22*(VLOOKUP(ER14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!ES22*(VLOOKUP(ES14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!ET22*(VLOOKUP(ET14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EU22*(VLOOKUP(EU14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EV22*(VLOOKUP(EV14,Parameters!$D$176:$J$197,7,FALSE)))","v":0},{"$f":"IF($B23=0,0,Input!EW22*(VLOOKUP(EW14,Parameters!$D$176:$J$197,7,FALSE)))","v":0}]
[{"$f":"Input!A23","v":"Cash-in Hands and Central Banks Deposits"},{"$f":"Input!C23","v":0},null,{"$f":"IF(ISERROR(Input!B23/Input!$B$8),\"-\",Input!B23/Input!$B$8)","v":"-"}]
["Total",{"$f":"SUM(B18:B24)","v":0},{"$f":"SUM(C18:C23)","v":0},{"$f":"SUM(D18:D24)","v":0},{"$f":"SUM(E18:E23)","v":0},{"$f":"IF(B25=0,\"-\",E25/B25)","v":"-"},{"$f":"SUM(G18:G23)","v":0},{"$f":"SUM(H18:H23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF18:EF23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EW18:EW23)","v":0}]
[]
[null,null,null,null,"Floored Financial Institutions risk weight by geography",null,{"$f":"IF(OR(G14=21,G14=22),Parameters!$F$195,IF(VLOOKUP(G12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!G14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(G$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(G$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(H14=21,H14=22),Parameters!$F$195,IF(VLOOKUP(H12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!H14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(H$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(H$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(I14=21,I14=22),Parameters!$F$195,IF(VLOOKUP(I12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!I14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(I$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(I$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.68089999999999995},{"$f":"IF(OR(J14=21,J14=22),Parameters!$F$195,IF(VLOOKUP(J12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!J14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(J$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(J$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(K14=21,K14=22),Parameters!$F$195,IF(VLOOKUP(K12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!K14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(K$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(K$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(L14=21,L14=22),Parameters!$F$195,IF(VLOOKUP(L12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!L14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(L$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(L$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.5649999999999999},{"$f":"IF(OR(M14=21,M14=22),Parameters!$F$195,IF(VLOOKUP(M12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!M14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(M$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(M$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(N14=21,N14=22),Parameters!$F$195,IF(VLOOKUP(N12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!N14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(N$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(N$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(O14=21,O14=22),Parameters!$F$195,IF(VLOOKUP(O12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!O14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(O$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(O$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(P14=21,P14=22),Parameters!$F$195,IF(VLOOKUP(P12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!P14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(P$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(P$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(Q14=21,Q14=22),Parameters!$F$195,IF(VLOOKUP(Q12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!Q14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(Q$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(Q$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.2475000000000001},{"$f":"IF(OR(R14=21,R14=22),Parameters!$F$195,IF(VLOOKUP(R12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!R14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(R$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(R$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.8474999999999999},{"$f":"IF(OR(S14=21,S14=22),Parameters!$F$195,IF(VLOOKUP(S12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!S14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(S$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(S$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(T14=21,T14=22),Parameters!$F$195,IF(VLOOKUP(T12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!T14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(T$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(T$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(U14=21,U14=22),Parameters!$F$195,IF(VLOOKUP(U12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!U14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(U$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(U$14,Parameters!$D$176:$F$197,3,FALSE)))","v":3.8600000000000003},{"$f":"IF(OR(V14=21,V14=22),Parameters!$F$195,IF(VLOOKUP(V12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!V14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(V$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(V$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(W14=21,W14=22),Parameters!$F$195,IF(VLOOKUP(W12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!W14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(W$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(W$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(X14=21,X14=22),Parameters!$F$195,IF(VLOOKUP(X12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!X14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(X$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(X$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(Y14=21,Y14=22),Parameters!$F$195,IF(VLOOKUP(Y12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!Y14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(Y$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(Y$14,Parameters!$D$176:$F$197,3,FALSE)))","v":3.3987499999999997},{"$f":"IF(OR(Z14=21,Z14=22),Parameters!$F$195,IF(VLOOKUP(Z12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!Z14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(Z$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(Z$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.5325},{"$f":"IF(OR(AA14=21,AA14=22),Parameters!$F$195,IF(VLOOKUP(AA12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AA14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AA$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AA$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(AB14=21,AB14=22),Parameters!$F$195,IF(VLOOKUP(AB12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AB14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AB$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AB$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.99124999999999996},{"$f":"IF(OR(AC14=21,AC14=22),Parameters!$F$195,IF(VLOOKUP(AC12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AC14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AC$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AC$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.68089999999999995},{"$f":"IF(OR(AD14=21,AD14=22),Parameters!$F$195,IF(VLOOKUP(AD12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AD14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AD$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AD$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(AE14=21,AE14=22),Parameters!$F$195,IF(VLOOKUP(AE12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AE14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AE$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AE$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.5649999999999999},{"$f":"IF(OR(AF14=21,AF14=22),Parameters!$F$195,IF(VLOOKUP(AF12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AF14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AF$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AF$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(AG14=21,AG14=22),Parameters!$F$195,IF(VLOOKUP(AG12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AG14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AG$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AG$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(AH14=21,AH14=22),Parameters!$F$195,IF(VLOOKUP(AH12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AH14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AH$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AH$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(AI14=21,AI14=22),Parameters!$F$195,IF(VLOOKUP(AI12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AI14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AI$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AI$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(AJ14=21,AJ14=22),Parameters!$F$195,IF(VLOOKUP(AJ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AJ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AJ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AJ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(AK14=21,AK14=22),Parameters!$F$195,IF(VLOOKUP(AK12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AK14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AK$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AK$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(AL14=21,AL14=22),Parameters!$F$195,IF(VLOOKUP(AL12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AL14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AL$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AL$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.68089999999999995},{"$f":"IF(OR(AM14=21,AM14=22),Parameters!$F$195,IF(VLOOKUP(AM12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AM14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AM$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AM$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.99124999999999996},{"$f":"IF(OR(AN14=21,AN14=22),Parameters!$F$195,IF(VLOOKUP(AN12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AN14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AN$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AN$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(AO14=21,AO14=22),Parameters!$F$195,IF(VLOOKUP(AO12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AO14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AO$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AO$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(AP14=21,AP14=22),Parameters!$F$195,IF(VLOOKUP(AP12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AP14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AP$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AP$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(AQ14=21,AQ14=22),Parameters!$F$195,IF(VLOOKUP(AQ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AQ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AQ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AQ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.68089999999999995},{"$f":"IF(OR(AR14=21,AR14=22),Parameters!$F$195,IF(VLOOKUP(AR12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AR14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AR$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AR$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.68089999999999995},{"$f":"IF(OR(AS14=21,AS14=22),Parameters!$F$195,IF(VLOOKUP(AS12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AS14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AS$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AS$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(AT14=21,AT14=22),Parameters!$F$195,IF(VLOOKUP(AT12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AT14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AT$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AT$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(AU14=21,AU14=22),Parameters!$F$195,IF(VLOOKUP(AU12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AU14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AU$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AU$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(AV14=21,AV14=22),Parameters!$F$195,IF(VLOOKUP(AV12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AV14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AV$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AV$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(AW14=21,AW14=22),Parameters!$F$195,IF(VLOOKUP(AW12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AW14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AW$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AW$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(AX14=21,AX14=22),Parameters!$F$195,IF(VLOOKUP(AX12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AX14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AX$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AX$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.1912500000000001},{"$f":"IF(OR(AY14=21,AY14=22),Parameters!$F$195,IF(VLOOKUP(AY12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AY14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AY$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AY$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(AZ14=21,AZ14=22),Parameters!$F$195,IF(VLOOKUP(AZ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!AZ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(AZ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(AZ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":3.8600000000000003},{"$f":"IF(OR(BA14=21,BA14=22),Parameters!$F$195,IF(VLOOKUP(BA12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BA14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BA$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BA$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(BB14=21,BB14=22),Parameters!$F$195,IF(VLOOKUP(BB12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BB14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BB$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BB$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(BC14=21,BC14=22),Parameters!$F$195,IF(VLOOKUP(BC12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BC14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BC$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BC$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(BD14=21,BD14=22),Parameters!$F$195,IF(VLOOKUP(BD12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BD14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BD$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BD$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(BE14=21,BE14=22),Parameters!$F$195,IF(VLOOKUP(BE12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BE14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BE$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BE$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(BF14=21,BF14=22),Parameters!$F$195,IF(VLOOKUP(BF12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BF14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BF$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BF$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(BG14=21,BG14=22),Parameters!$F$195,IF(VLOOKUP(BG12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BG14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BG$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BG$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.9674999999999998},{"$f":"IF(OR(BH14=21,BH14=22),Parameters!$F$195,IF(VLOOKUP(BH12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BH14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BH$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BH$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(BI14=21,BI14=22),Parameters!$F$195,IF(VLOOKUP(BI12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BI14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BI$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BI$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(BJ14=21,BJ14=22),Parameters!$F$195,IF(VLOOKUP(BJ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BJ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BJ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BJ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(BK14=21,BK14=22),Parameters!$F$195,IF(VLOOKUP(BK12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BK14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BK$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BK$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.1912500000000001},{"$f":"IF(OR(BL14=21,BL14=22),Parameters!$F$195,IF(VLOOKUP(BL12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BL14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BL$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BL$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(BM14=21,BM14=22),Parameters!$F$195,IF(VLOOKUP(BM12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BM14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BM$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BM$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.76375000000000004},{"$f":"IF(OR(BN14=21,BN14=22),Parameters!$F$195,IF(VLOOKUP(BN12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BN14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BN$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BN$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(BO14=21,BO14=22),Parameters!$F$195,IF(VLOOKUP(BO12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BO14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BO$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BO$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(BP14=21,BP14=22),Parameters!$F$195,IF(VLOOKUP(BP12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BP14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BP$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BP$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(BQ14=21,BQ14=22),Parameters!$F$195,IF(VLOOKUP(BQ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BQ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BQ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BQ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.56499999999999995},{"$f":"IF(OR(BR14=21,BR14=22),Parameters!$F$195,IF(VLOOKUP(BR12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BR14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BR$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BR$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(BS14=21,BS14=22),Parameters!$F$195,IF(VLOOKUP(BS12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BS14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BS$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BS$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(BT14=21,BT14=22),Parameters!$F$195,IF(VLOOKUP(BT12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BT14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BT$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BT$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(BU14=21,BU14=22),Parameters!$F$195,IF(VLOOKUP(BU12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BU14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BU$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BU$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(BV14=21,BV14=22),Parameters!$F$195,IF(VLOOKUP(BV12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BV14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BV$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BV$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(BW14=21,BW14=22),Parameters!$F$195,IF(VLOOKUP(BW12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BW14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BW$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BW$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(BX14=21,BX14=22),Parameters!$F$195,IF(VLOOKUP(BX12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BX14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BX$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BX$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(BY14=21,BY14=22),Parameters!$F$195,IF(VLOOKUP(BY12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BY14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BY$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BY$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(BZ14=21,BZ14=22),Parameters!$F$195,IF(VLOOKUP(BZ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!BZ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(BZ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(BZ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(CA14=21,CA14=22),Parameters!$F$195,IF(VLOOKUP(CA12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CA14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CA$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CA$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(CB14=21,CB14=22),Parameters!$F$195,IF(VLOOKUP(CB12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CB14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CB$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CB$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.2475000000000001},{"$f":"IF(OR(CC14=21,CC14=22),Parameters!$F$195,IF(VLOOKUP(CC12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CC14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CC$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CC$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(CD14=21,CD14=22),Parameters!$F$195,IF(VLOOKUP(CD12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CD14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CD$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CD$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(CE14=21,CE14=22),Parameters!$F$195,IF(VLOOKUP(CE12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CE14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CE$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CE$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(CF14=21,CF14=22),Parameters!$F$195,IF(VLOOKUP(CF12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CF14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CF$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CF$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(CG14=21,CG14=22),Parameters!$F$195,IF(VLOOKUP(CG12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CG14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CG$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CG$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.99124999999999996},{"$f":"IF(OR(CH14=21,CH14=22),Parameters!$F$195,IF(VLOOKUP(CH12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CH14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CH$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CH$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(CI14=21,CI14=22),Parameters!$F$195,IF(VLOOKUP(CI12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CI14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CI$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CI$14,Parameters!$D$176:$F$197,3,FALSE)))","v":3.8600000000000003},{"$f":"IF(OR(CJ14=21,CJ14=22),Parameters!$F$195,IF(VLOOKUP(CJ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CJ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CJ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CJ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(CK14=21,CK14=22),Parameters!$F$195,IF(VLOOKUP(CK12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CK14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CK$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CK$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(CL14=21,CL14=22),Parameters!$F$195,IF(VLOOKUP(CL12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CL14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CL$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CL$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(CM14=21,CM14=22),Parameters!$F$195,IF(VLOOKUP(CM12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CM14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CM$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CM$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(CN14=21,CN14=22),Parameters!$F$195,IF(VLOOKUP(CN12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CN14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CN$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CN$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(CO14=21,CO14=22),Parameters!$F$195,IF(VLOOKUP(CO12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CO14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CO$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CO$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(CP14=21,CP14=22),Parameters!$F$195,IF(VLOOKUP(CP12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CP14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CP$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CP$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(CQ14=21,CQ14=22),Parameters!$F$195,IF(VLOOKUP(CQ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CQ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CQ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CQ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(CR14=21,CR14=22),Parameters!$F$195,IF(VLOOKUP(CR12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CR14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CR$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CR$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(CS14=21,CS14=22),Parameters!$F$195,IF(VLOOKUP(CS12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CS14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CS$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CS$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(CT14=21,CT14=22),Parameters!$F$195,IF(VLOOKUP(CT12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CT14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CT$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CT$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(CU14=21,CU14=22),Parameters!$F$195,IF(VLOOKUP(CU12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CU14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CU$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CU$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(CV14=21,CV14=22),Parameters!$F$195,IF(VLOOKUP(CV12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CV14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CV$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CV$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.5649999999999999},{"$f":"IF(OR(CW14=21,CW14=22),Parameters!$F$195,IF(VLOOKUP(CW12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CW14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CW$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CW$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(CX14=21,CX14=22),Parameters!$F$195,IF(VLOOKUP(CX12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CX14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CX$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CX$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(CY14=21,CY14=22),Parameters!$F$195,IF(VLOOKUP(CY12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CY14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CY$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CY$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(CZ14=21,CZ14=22),Parameters!$F$195,IF(VLOOKUP(CZ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!CZ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(CZ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(CZ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(DA14=21,DA14=22),Parameters!$F$195,IF(VLOOKUP(DA12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DA14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DA$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DA$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(DB14=21,DB14=22),Parameters!$F$195,IF(VLOOKUP(DB12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DB14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DB$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DB$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(DC14=21,DC14=22),Parameters!$F$195,IF(VLOOKUP(DC12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DC14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DC$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DC$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.68089999999999995},{"$f":"IF(OR(DD14=21,DD14=22),Parameters!$F$195,IF(VLOOKUP(DD12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DD14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DD$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DD$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(DE14=21,DE14=22),Parameters!$F$195,IF(VLOOKUP(DE12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DE14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DE$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DE$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.56499999999999995},{"$f":"IF(OR(DF14=21,DF14=22),Parameters!$F$195,IF(VLOOKUP(DF12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DF14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DF$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DF$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(DG14=21,DG14=22),Parameters!$F$195,IF(VLOOKUP(DG12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DG14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DG$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DG$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(DH14=21,DH14=22),Parameters!$F$195,IF(VLOOKUP(DH12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DH14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DH$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DH$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.56499999999999995},{"$f":"IF(OR(DI14=21,DI14=22),Parameters!$F$195,IF(VLOOKUP(DI12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DI14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DI$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DI$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(DJ14=21,DJ14=22),Parameters!$F$195,IF(VLOOKUP(DJ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DJ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DJ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DJ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(DK14=21,DK14=22),Parameters!$F$195,IF(VLOOKUP(DK12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DK14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DK$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DK$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(DL14=21,DL14=22),Parameters!$F$195,IF(VLOOKUP(DL12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DL14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DL$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DL$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(DM14=21,DM14=22),Parameters!$F$195,IF(VLOOKUP(DM12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DM14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DM$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DM$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(DN14=21,DN14=22),Parameters!$F$195,IF(VLOOKUP(DN12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DN14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DN$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DN$14,Parameters!$D$176:$F$197,3,FALSE)))","v":3.8600000000000003},{"$f":"IF(OR(DO14=21,DO14=22),Parameters!$F$195,IF(VLOOKUP(DO12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DO14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DO$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DO$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(DP14=21,DP14=22),Parameters!$F$195,IF(VLOOKUP(DP12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DP14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DP$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DP$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(DQ14=21,DQ14=22),Parameters!$F$195,IF(VLOOKUP(DQ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DQ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DQ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DQ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(DR14=21,DR14=22),Parameters!$F$195,IF(VLOOKUP(DR12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DR14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DR$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DR$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(DS14=21,DS14=22),Parameters!$F$195,IF(VLOOKUP(DS12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DS14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DS$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DS$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(DT14=21,DT14=22),Parameters!$F$195,IF(VLOOKUP(DT12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DT14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DT$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DT$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.5649999999999999},{"$f":"IF(OR(DU14=21,DU14=22),Parameters!$F$195,IF(VLOOKUP(DU12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DU14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DU$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DU$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(DV14=21,DV14=22),Parameters!$F$195,IF(VLOOKUP(DV12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DV14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DV$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DV$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(DW14=21,DW14=22),Parameters!$F$195,IF(VLOOKUP(DW12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DW14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DW$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DW$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(DX14=21,DX14=22),Parameters!$F$195,IF(VLOOKUP(DX12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DX14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DX$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DX$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(DY14=21,DY14=22),Parameters!$F$195,IF(VLOOKUP(DY12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DY14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DY$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DY$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.99124999999999996},{"$f":"IF(OR(DZ14=21,DZ14=22),Parameters!$F$195,IF(VLOOKUP(DZ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!DZ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(DZ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(DZ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(EA14=21,EA14=22),Parameters!$F$195,IF(VLOOKUP(EA12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EA14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EA$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EA$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.5649999999999999},{"$f":"IF(OR(EB14=21,EB14=22),Parameters!$F$195,IF(VLOOKUP(EB12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EB14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EB$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EB$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.5649999999999999},{"$f":"IF(OR(EC14=21,EC14=22),Parameters!$F$195,IF(VLOOKUP(EC12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EC14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EC$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EC$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(ED14=21,ED14=22),Parameters!$F$195,IF(VLOOKUP(ED12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!ED14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(ED$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(ED$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.17166666666666669},{"$f":"IF(OR(EE14=21,EE14=22),Parameters!$F$195,IF(VLOOKUP(EE12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EE14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EE$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EE$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(EF14=21,EF14=22),Parameters!$F$195,IF(VLOOKUP(EF12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EF14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EF$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EF$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(EG14=21,EG14=22),Parameters!$F$195,IF(VLOOKUP(EG12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EG14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EG$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EG$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.0250999999999999},{"$f":"IF(OR(EH14=21,EH14=22),Parameters!$F$195,IF(VLOOKUP(EH12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EH14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EH$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EH$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.68089999999999995},{"$f":"IF(OR(EI14=21,EI14=22),Parameters!$F$195,IF(VLOOKUP(EI12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EI14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EI$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EI$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(EJ14=21,EJ14=22),Parameters!$F$195,IF(VLOOKUP(EJ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EJ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EJ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EJ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(EK14=21,EK14=22),Parameters!$F$195,IF(VLOOKUP(EK12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EK14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EK$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EK$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.9223000000000001},{"$f":"IF(OR(EL14=21,EL14=22),Parameters!$F$195,IF(VLOOKUP(EL12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EL14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EL$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EL$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.4753000000000003},{"$f":"IF(OR(EM14=21,EM14=22),Parameters!$F$195,IF(VLOOKUP(EM12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EM14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EM$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EM$14,Parameters!$D$176:$F$197,3,FALSE)))","v":3.8600000000000003},{"$f":"IF(OR(EN14=21,EN14=22),Parameters!$F$195,IF(VLOOKUP(EN12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EN14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EN$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EN$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(EO14=21,EO14=22),Parameters!$F$195,IF(VLOOKUP(EO12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EO14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EO$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EO$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(EP14=21,EP14=22),Parameters!$F$195,IF(VLOOKUP(EP12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EP14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EP$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EP$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.23305555555555557},{"$f":"IF(OR(EQ14=21,EQ14=22),Parameters!$F$195,IF(VLOOKUP(EQ12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EQ14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EQ$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EQ$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.47499999999999992},{"$f":"IF(OR(ER14=21,ER14=22),Parameters!$F$195,IF(VLOOKUP(ER12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!ER14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(ER$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(ER$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(ES14=21,ES14=22),Parameters!$F$195,IF(VLOOKUP(ES12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!ES14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(ES$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(ES$14,Parameters!$D$176:$F$197,3,FALSE)))","v":3.8600000000000003},{"$f":"IF(OR(ET14=21,ET14=22),Parameters!$F$195,IF(VLOOKUP(ET12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!ET14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(ET$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(ET$14,Parameters!$D$176:$F$197,3,FALSE)))","v":1.4389000000000001},{"$f":"IF(OR(EU14=21,EU14=22),Parameters!$F$195,IF(VLOOKUP(EU12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EU14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EU$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EU$14,Parameters!$D$176:$F$197,3,FALSE)))","v":0.33416666666666661},{"$f":"IF(OR(EV14=21,EV14=22),Parameters!$F$195,IF(VLOOKUP(EV12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EV14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EV$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EV$14,Parameters!$D$176:$F$197,3,FALSE)))","v":2.5649999999999999},{"$f":"IF(OR(EW14=21,EW14=22),Parameters!$F$195,IF(VLOOKUP(EW12,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(Calculus!EW14,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(EW$12,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(EW$14,Parameters!$D$176:$F$197,3,FALSE)))","v":3.8600000000000003}]
[null,null,null,null,null,null,"Split of RWA By Geography"]
[{"$f":"Input!A26","v":"Financial Institutions Sector exposures"},"EAD","EAD Covered","Basel III RWA","S&P RWA before diversification","RW applied (average)","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe"]
[{"$f":"Input!A27","v":"Credit Institutions & Investment Firms"},{"$f":"Input!C27","v":0},{"$f":"Input!F27+SUM(C107:C112)","v":0},{"$f":"IF(ISERROR(Input!B27/Input!$B$8),\"-\",Input!B27/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G30:EW30)*(1-IF(B30=0,0,C30/B30)),0)","v":0},{"$f":"IF(B30=0,\"-\",E30/B30)","v":"-"},{"$f":"IF($B30=0,0,Input!G27*((1-Input!$E27/$B30)*G27+Input!$E27/$B30*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!H27*((1-Input!$E27/$B30)*H27+Input!$E27/$B30*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!I27*((1-Input!$E27/$B30)*I27+Input!$E27/$B30*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!J27*((1-Input!$E27/$B30)*J27+Input!$E27/$B30*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!K27*((1-Input!$E27/$B30)*K27+Input!$E27/$B30*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!L27*((1-Input!$E27/$B30)*L27+Input!$E27/$B30*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!M27*((1-Input!$E27/$B30)*M27+Input!$E27/$B30*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!N27*((1-Input!$E27/$B30)*N27+Input!$E27/$B30*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!O27*((1-Input!$E27/$B30)*O27+Input!$E27/$B30*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!P27*((1-Input!$E27/$B30)*P27+Input!$E27/$B30*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!Q27*((1-Input!$E27/$B30)*Q27+Input!$E27/$B30*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!R27*((1-Input!$E27/$B30)*R27+Input!$E27/$B30*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!S27*((1-Input!$E27/$B30)*S27+Input!$E27/$B30*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!T27*((1-Input!$E27/$B30)*T27+Input!$E27/$B30*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!U27*((1-Input!$E27/$B30)*U27+Input!$E27/$B30*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!V27*((1-Input!$E27/$B30)*V27+Input!$E27/$B30*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!W27*((1-Input!$E27/$B30)*W27+Input!$E27/$B30*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!X27*((1-Input!$E27/$B30)*X27+Input!$E27/$B30*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!Y27*((1-Input!$E27/$B30)*Y27+Input!$E27/$B30*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!Z27*((1-Input!$E27/$B30)*Z27+Input!$E27/$B30*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AA27*((1-Input!$E27/$B30)*AA27+Input!$E27/$B30*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AB27*((1-Input!$E27/$B30)*AB27+Input!$E27/$B30*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AC27*((1-Input!$E27/$B30)*AC27+Input!$E27/$B30*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AD27*((1-Input!$E27/$B30)*AD27+Input!$E27/$B30*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AE27*((1-Input!$E27/$B30)*AE27+Input!$E27/$B30*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AF27*((1-Input!$E27/$B30)*AF27+Input!$E27/$B30*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AG27*((1-Input!$E27/$B30)*AG27+Input!$E27/$B30*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AH27*((1-Input!$E27/$B30)*AH27+Input!$E27/$B30*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AI27*((1-Input!$E27/$B30)*AI27+Input!$E27/$B30*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AJ27*((1-Input!$E27/$B30)*AJ27+Input!$E27/$B30*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AK27*((1-Input!$E27/$B30)*AK27+Input!$E27/$B30*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AL27*((1-Input!$E27/$B30)*AL27+Input!$E27/$B30*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AM27*((1-Input!$E27/$B30)*AM27+Input!$E27/$B30*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AN27*((1-Input!$E27/$B30)*AN27+Input!$E27/$B30*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AO27*((1-Input!$E27/$B30)*AO27+Input!$E27/$B30*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AP27*((1-Input!$E27/$B30)*AP27+Input!$E27/$B30*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AQ27*((1-Input!$E27/$B30)*AQ27+Input!$E27/$B30*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AR27*((1-Input!$E27/$B30)*AR27+Input!$E27/$B30*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AS27*((1-Input!$E27/$B30)*AS27+Input!$E27/$B30*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AT27*((1-Input!$E27/$B30)*AT27+Input!$E27/$B30*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AU27*((1-Input!$E27/$B30)*AU27+Input!$E27/$B30*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AV27*((1-Input!$E27/$B30)*AV27+Input!$E27/$B30*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AW27*((1-Input!$E27/$B30)*AW27+Input!$E27/$B30*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AX27*((1-Input!$E27/$B30)*AX27+Input!$E27/$B30*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AY27*((1-Input!$E27/$B30)*AY27+Input!$E27/$B30*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!AZ27*((1-Input!$E27/$B30)*AZ27+Input!$E27/$B30*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BA27*((1-Input!$E27/$B30)*BA27+Input!$E27/$B30*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BB27*((1-Input!$E27/$B30)*BB27+Input!$E27/$B30*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BC27*((1-Input!$E27/$B30)*BC27+Input!$E27/$B30*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BD27*((1-Input!$E27/$B30)*BD27+Input!$E27/$B30*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BE27*((1-Input!$E27/$B30)*BE27+Input!$E27/$B30*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BF27*((1-Input!$E27/$B30)*BF27+Input!$E27/$B30*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BG27*((1-Input!$E27/$B30)*BG27+Input!$E27/$B30*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BH27*((1-Input!$E27/$B30)*BH27+Input!$E27/$B30*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BI27*((1-Input!$E27/$B30)*BI27+Input!$E27/$B30*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BJ27*((1-Input!$E27/$B30)*BJ27+Input!$E27/$B30*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BK27*((1-Input!$E27/$B30)*BK27+Input!$E27/$B30*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BL27*((1-Input!$E27/$B30)*BL27+Input!$E27/$B30*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BM27*((1-Input!$E27/$B30)*BM27+Input!$E27/$B30*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BN27*((1-Input!$E27/$B30)*BN27+Input!$E27/$B30*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BO27*((1-Input!$E27/$B30)*BO27+Input!$E27/$B30*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BP27*((1-Input!$E27/$B30)*BP27+Input!$E27/$B30*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BQ27*((1-Input!$E27/$B30)*BQ27+Input!$E27/$B30*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BR27*((1-Input!$E27/$B30)*BR27+Input!$E27/$B30*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BS27*((1-Input!$E27/$B30)*BS27+Input!$E27/$B30*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BT27*((1-Input!$E27/$B30)*BT27+Input!$E27/$B30*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BU27*((1-Input!$E27/$B30)*BU27+Input!$E27/$B30*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BV27*((1-Input!$E27/$B30)*BV27+Input!$E27/$B30*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BW27*((1-Input!$E27/$B30)*BW27+Input!$E27/$B30*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BX27*((1-Input!$E27/$B30)*BX27+Input!$E27/$B30*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BY27*((1-Input!$E27/$B30)*BY27+Input!$E27/$B30*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!BZ27*((1-Input!$E27/$B30)*BZ27+Input!$E27/$B30*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CA27*((1-Input!$E27/$B30)*CA27+Input!$E27/$B30*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CB27*((1-Input!$E27/$B30)*CB27+Input!$E27/$B30*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CC27*((1-Input!$E27/$B30)*CC27+Input!$E27/$B30*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CD27*((1-Input!$E27/$B30)*CD27+Input!$E27/$B30*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CE27*((1-Input!$E27/$B30)*CE27+Input!$E27/$B30*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CF27*((1-Input!$E27/$B30)*CF27+Input!$E27/$B30*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CG27*((1-Input!$E27/$B30)*CG27+Input!$E27/$B30*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CH27*((1-Input!$E27/$B30)*CH27+Input!$E27/$B30*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CI27*((1-Input!$E27/$B30)*CI27+Input!$E27/$B30*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CJ27*((1-Input!$E27/$B30)*CJ27+Input!$E27/$B30*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CK27*((1-Input!$E27/$B30)*CK27+Input!$E27/$B30*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CL27*((1-Input!$E27/$B30)*CL27+Input!$E27/$B30*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CM27*((1-Input!$E27/$B30)*CM27+Input!$E27/$B30*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CN27*((1-Input!$E27/$B30)*CN27+Input!$E27/$B30*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CO27*((1-Input!$E27/$B30)*CO27+Input!$E27/$B30*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CP27*((1-Input!$E27/$B30)*CP27+Input!$E27/$B30*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CQ27*((1-Input!$E27/$B30)*CQ27+Input!$E27/$B30*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CR27*((1-Input!$E27/$B30)*CR27+Input!$E27/$B30*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CS27*((1-Input!$E27/$B30)*CS27+Input!$E27/$B30*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CT27*((1-Input!$E27/$B30)*CT27+Input!$E27/$B30*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CU27*((1-Input!$E27/$B30)*CU27+Input!$E27/$B30*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CV27*((1-Input!$E27/$B30)*CV27+Input!$E27/$B30*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CW27*((1-Input!$E27/$B30)*CW27+Input!$E27/$B30*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CX27*((1-Input!$E27/$B30)*CX27+Input!$E27/$B30*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CY27*((1-Input!$E27/$B30)*CY27+Input!$E27/$B30*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!CZ27*((1-Input!$E27/$B30)*CZ27+Input!$E27/$B30*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DA27*((1-Input!$E27/$B30)*DA27+Input!$E27/$B30*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DB27*((1-Input!$E27/$B30)*DB27+Input!$E27/$B30*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DC27*((1-Input!$E27/$B30)*DC27+Input!$E27/$B30*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DD27*((1-Input!$E27/$B30)*DD27+Input!$E27/$B30*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DE27*((1-Input!$E27/$B30)*DE27+Input!$E27/$B30*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DF27*((1-Input!$E27/$B30)*DF27+Input!$E27/$B30*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DG27*((1-Input!$E27/$B30)*DG27+Input!$E27/$B30*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DH27*((1-Input!$E27/$B30)*DH27+Input!$E27/$B30*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DI27*((1-Input!$E27/$B30)*DI27+Input!$E27/$B30*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DJ27*((1-Input!$E27/$B30)*DJ27+Input!$E27/$B30*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DK27*((1-Input!$E27/$B30)*DK27+Input!$E27/$B30*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DL27*((1-Input!$E27/$B30)*DL27+Input!$E27/$B30*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DM27*((1-Input!$E27/$B30)*DM27+Input!$E27/$B30*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DN27*((1-Input!$E27/$B30)*DN27+Input!$E27/$B30*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DO27*((1-Input!$E27/$B30)*DO27+Input!$E27/$B30*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DP27*((1-Input!$E27/$B30)*DP27+Input!$E27/$B30*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DQ27*((1-Input!$E27/$B30)*DQ27+Input!$E27/$B30*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DR27*((1-Input!$E27/$B30)*DR27+Input!$E27/$B30*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DS27*((1-Input!$E27/$B30)*DS27+Input!$E27/$B30*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DT27*((1-Input!$E27/$B30)*DT27+Input!$E27/$B30*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DU27*((1-Input!$E27/$B30)*DU27+Input!$E27/$B30*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DV27*((1-Input!$E27/$B30)*DV27+Input!$E27/$B30*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DW27*((1-Input!$E27/$B30)*DW27+Input!$E27/$B30*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DX27*((1-Input!$E27/$B30)*DX27+Input!$E27/$B30*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DY27*((1-Input!$E27/$B30)*DY27+Input!$E27/$B30*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!DZ27*((1-Input!$E27/$B30)*DZ27+Input!$E27/$B30*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EA27*((1-Input!$E27/$B30)*EA27+Input!$E27/$B30*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EB27*((1-Input!$E27/$B30)*EB27+Input!$E27/$B30*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EC27*((1-Input!$E27/$B30)*EC27+Input!$E27/$B30*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!ED27*((1-Input!$E27/$B30)*ED27+Input!$E27/$B30*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EE27*((1-Input!$E27/$B30)*EE27+Input!$E27/$B30*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EF27*((1-Input!$E27/$B30)*EF27+Input!$E27/$B30*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EG27*((1-Input!$E27/$B30)*EG27+Input!$E27/$B30*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EH27*((1-Input!$E27/$B30)*EH27+Input!$E27/$B30*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EI27*((1-Input!$E27/$B30)*EI27+Input!$E27/$B30*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EJ27*((1-Input!$E27/$B30)*EJ27+Input!$E27/$B30*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EK27*((1-Input!$E27/$B30)*EK27+Input!$E27/$B30*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EL27*((1-Input!$E27/$B30)*EL27+Input!$E27/$B30*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EM27*((1-Input!$E27/$B30)*EM27+Input!$E27/$B30*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EN27*((1-Input!$E27/$B30)*EN27+Input!$E27/$B30*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EO27*((1-Input!$E27/$B30)*EO27+Input!$E27/$B30*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EP27*((1-Input!$E27/$B30)*EP27+Input!$E27/$B30*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EQ27*((1-Input!$E27/$B30)*EQ27+Input!$E27/$B30*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!ER27*((1-Input!$E27/$B30)*ER27+Input!$E27/$B30*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!ES27*((1-Input!$E27/$B30)*ES27+Input!$E27/$B30*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!ET27*((1-Input!$E27/$B30)*ET27+Input!$E27/$B30*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EU27*((1-Input!$E27/$B30)*EU27+Input!$E27/$B30*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EV27*((1-Input!$E27/$B30)*EV27+Input!$E27/$B30*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,Input!EW27*((1-Input!$E27/$B30)*EW27+Input!$E27/$B30*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0}]
[{"$f":"Input!A28","v":"Covered Bonds"},{"$f":"Input!C28","v":0},{"$f":"Input!F28","v":0},{"$f":"IF(ISERROR(Input!B28/Input!$B$8),\"-\",Input!B28/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G31:EW31)*(1-IF(B31=0,0,C31/B31)),0)","v":0},{"$f":"IF(B31=0,\"-\",E31/B31)","v":"-"},{"$f":"IF($B31=0,0,Input!G28*((1-Input!$E28/$B31)*VLOOKUP(G$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!H28*((1-Input!$E28/$B31)*VLOOKUP(H$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!I28*((1-Input!$E28/$B31)*VLOOKUP(I$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!J28*((1-Input!$E28/$B31)*VLOOKUP(J$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!K28*((1-Input!$E28/$B31)*VLOOKUP(K$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!L28*((1-Input!$E28/$B31)*VLOOKUP(L$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!M28*((1-Input!$E28/$B31)*VLOOKUP(M$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!N28*((1-Input!$E28/$B31)*VLOOKUP(N$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!O28*((1-Input!$E28/$B31)*VLOOKUP(O$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!P28*((1-Input!$E28/$B31)*VLOOKUP(P$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!Q28*((1-Input!$E28/$B31)*VLOOKUP(Q$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!R28*((1-Input!$E28/$B31)*VLOOKUP(R$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!S28*((1-Input!$E28/$B31)*VLOOKUP(S$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!T28*((1-Input!$E28/$B31)*VLOOKUP(T$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!U28*((1-Input!$E28/$B31)*VLOOKUP(U$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!V28*((1-Input!$E28/$B31)*VLOOKUP(V$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!W28*((1-Input!$E28/$B31)*VLOOKUP(W$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!X28*((1-Input!$E28/$B31)*VLOOKUP(X$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!Y28*((1-Input!$E28/$B31)*VLOOKUP(Y$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!Z28*((1-Input!$E28/$B31)*VLOOKUP(Z$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AA28*((1-Input!$E28/$B31)*VLOOKUP(AA$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AB28*((1-Input!$E28/$B31)*VLOOKUP(AB$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AC28*((1-Input!$E28/$B31)*VLOOKUP(AC$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AD28*((1-Input!$E28/$B31)*VLOOKUP(AD$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AE28*((1-Input!$E28/$B31)*VLOOKUP(AE$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AF28*((1-Input!$E28/$B31)*VLOOKUP(AF$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AG28*((1-Input!$E28/$B31)*VLOOKUP(AG$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AH28*((1-Input!$E28/$B31)*VLOOKUP(AH$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AI28*((1-Input!$E28/$B31)*VLOOKUP(AI$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AJ28*((1-Input!$E28/$B31)*VLOOKUP(AJ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AK28*((1-Input!$E28/$B31)*VLOOKUP(AK$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AL28*((1-Input!$E28/$B31)*VLOOKUP(AL$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AM28*((1-Input!$E28/$B31)*VLOOKUP(AM$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AN28*((1-Input!$E28/$B31)*VLOOKUP(AN$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AO28*((1-Input!$E28/$B31)*VLOOKUP(AO$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AP28*((1-Input!$E28/$B31)*VLOOKUP(AP$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AQ28*((1-Input!$E28/$B31)*VLOOKUP(AQ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AR28*((1-Input!$E28/$B31)*VLOOKUP(AR$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AS28*((1-Input!$E28/$B31)*VLOOKUP(AS$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AT28*((1-Input!$E28/$B31)*VLOOKUP(AT$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AU28*((1-Input!$E28/$B31)*VLOOKUP(AU$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AV28*((1-Input!$E28/$B31)*VLOOKUP(AV$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AW28*((1-Input!$E28/$B31)*VLOOKUP(AW$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AX28*((1-Input!$E28/$B31)*VLOOKUP(AX$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AY28*((1-Input!$E28/$B31)*VLOOKUP(AY$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!AZ28*((1-Input!$E28/$B31)*VLOOKUP(AZ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BA28*((1-Input!$E28/$B31)*VLOOKUP(BA$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BB28*((1-Input!$E28/$B31)*VLOOKUP(BB$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BC28*((1-Input!$E28/$B31)*VLOOKUP(BC$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BD28*((1-Input!$E28/$B31)*VLOOKUP(BD$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BE28*((1-Input!$E28/$B31)*VLOOKUP(BE$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BF28*((1-Input!$E28/$B31)*VLOOKUP(BF$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BG28*((1-Input!$E28/$B31)*VLOOKUP(BG$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BH28*((1-Input!$E28/$B31)*VLOOKUP(BH$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BI28*((1-Input!$E28/$B31)*VLOOKUP(BI$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BJ28*((1-Input!$E28/$B31)*VLOOKUP(BJ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BK28*((1-Input!$E28/$B31)*VLOOKUP(BK$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BL28*((1-Input!$E28/$B31)*VLOOKUP(BL$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BM28*((1-Input!$E28/$B31)*VLOOKUP(BM$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BN28*((1-Input!$E28/$B31)*VLOOKUP(BN$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BO28*((1-Input!$E28/$B31)*VLOOKUP(BO$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BP28*((1-Input!$E28/$B31)*VLOOKUP(BP$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BQ28*((1-Input!$E28/$B31)*VLOOKUP(BQ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BR28*((1-Input!$E28/$B31)*VLOOKUP(BR$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BS28*((1-Input!$E28/$B31)*VLOOKUP(BS$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BT28*((1-Input!$E28/$B31)*VLOOKUP(BT$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BU28*((1-Input!$E28/$B31)*VLOOKUP(BU$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BV28*((1-Input!$E28/$B31)*VLOOKUP(BV$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BW28*((1-Input!$E28/$B31)*VLOOKUP(BW$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BX28*((1-Input!$E28/$B31)*VLOOKUP(BX$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BY28*((1-Input!$E28/$B31)*VLOOKUP(BY$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!BZ28*((1-Input!$E28/$B31)*VLOOKUP(BZ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CA28*((1-Input!$E28/$B31)*VLOOKUP(CA$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CB28*((1-Input!$E28/$B31)*VLOOKUP(CB$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CC28*((1-Input!$E28/$B31)*VLOOKUP(CC$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CD28*((1-Input!$E28/$B31)*VLOOKUP(CD$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CE28*((1-Input!$E28/$B31)*VLOOKUP(CE$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CF28*((1-Input!$E28/$B31)*VLOOKUP(CF$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CG28*((1-Input!$E28/$B31)*VLOOKUP(CG$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CH28*((1-Input!$E28/$B31)*VLOOKUP(CH$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CI28*((1-Input!$E28/$B31)*VLOOKUP(CI$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CJ28*((1-Input!$E28/$B31)*VLOOKUP(CJ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CK28*((1-Input!$E28/$B31)*VLOOKUP(CK$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CL28*((1-Input!$E28/$B31)*VLOOKUP(CL$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CM28*((1-Input!$E28/$B31)*VLOOKUP(CM$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CN28*((1-Input!$E28/$B31)*VLOOKUP(CN$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CO28*((1-Input!$E28/$B31)*VLOOKUP(CO$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CP28*((1-Input!$E28/$B31)*VLOOKUP(CP$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CQ28*((1-Input!$E28/$B31)*VLOOKUP(CQ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CR28*((1-Input!$E28/$B31)*VLOOKUP(CR$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CS28*((1-Input!$E28/$B31)*VLOOKUP(CS$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CT28*((1-Input!$E28/$B31)*VLOOKUP(CT$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CU28*((1-Input!$E28/$B31)*VLOOKUP(CU$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CV28*((1-Input!$E28/$B31)*VLOOKUP(CV$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CW28*((1-Input!$E28/$B31)*VLOOKUP(CW$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CX28*((1-Input!$E28/$B31)*VLOOKUP(CX$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CY28*((1-Input!$E28/$B31)*VLOOKUP(CY$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!CZ28*((1-Input!$E28/$B31)*VLOOKUP(CZ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DA28*((1-Input!$E28/$B31)*VLOOKUP(DA$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DB28*((1-Input!$E28/$B31)*VLOOKUP(DB$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DC28*((1-Input!$E28/$B31)*VLOOKUP(DC$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DD28*((1-Input!$E28/$B31)*VLOOKUP(DD$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DE28*((1-Input!$E28/$B31)*VLOOKUP(DE$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DF28*((1-Input!$E28/$B31)*VLOOKUP(DF$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DG28*((1-Input!$E28/$B31)*VLOOKUP(DG$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DH28*((1-Input!$E28/$B31)*VLOOKUP(DH$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DI28*((1-Input!$E28/$B31)*VLOOKUP(DI$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DJ28*((1-Input!$E28/$B31)*VLOOKUP(DJ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DK28*((1-Input!$E28/$B31)*VLOOKUP(DK$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DL28*((1-Input!$E28/$B31)*VLOOKUP(DL$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DM28*((1-Input!$E28/$B31)*VLOOKUP(DM$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DN28*((1-Input!$E28/$B31)*VLOOKUP(DN$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DO28*((1-Input!$E28/$B31)*VLOOKUP(DO$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DP28*((1-Input!$E28/$B31)*VLOOKUP(DP$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DQ28*((1-Input!$E28/$B31)*VLOOKUP(DQ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DR28*((1-Input!$E28/$B31)*VLOOKUP(DR$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DS28*((1-Input!$E28/$B31)*VLOOKUP(DS$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DT28*((1-Input!$E28/$B31)*VLOOKUP(DT$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DU28*((1-Input!$E28/$B31)*VLOOKUP(DU$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DV28*((1-Input!$E28/$B31)*VLOOKUP(DV$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DW28*((1-Input!$E28/$B31)*VLOOKUP(DW$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DX28*((1-Input!$E28/$B31)*VLOOKUP(DX$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DY28*((1-Input!$E28/$B31)*VLOOKUP(DY$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!DZ28*((1-Input!$E28/$B31)*VLOOKUP(DZ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EA28*((1-Input!$E28/$B31)*VLOOKUP(EA$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EB28*((1-Input!$E28/$B31)*VLOOKUP(EB$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EC28*((1-Input!$E28/$B31)*VLOOKUP(EC$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!ED28*((1-Input!$E28/$B31)*VLOOKUP(ED$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EE28*((1-Input!$E28/$B31)*VLOOKUP(EE$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EF28*((1-Input!$E28/$B31)*VLOOKUP(EF$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EG28*((1-Input!$E28/$B31)*VLOOKUP(EG$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EH28*((1-Input!$E28/$B31)*VLOOKUP(EH$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EI28*((1-Input!$E28/$B31)*VLOOKUP(EI$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EJ28*((1-Input!$E28/$B31)*VLOOKUP(EJ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EK28*((1-Input!$E28/$B31)*VLOOKUP(EK$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EL28*((1-Input!$E28/$B31)*VLOOKUP(EL$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EM28*((1-Input!$E28/$B31)*VLOOKUP(EM$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EN28*((1-Input!$E28/$B31)*VLOOKUP(EN$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EO28*((1-Input!$E28/$B31)*VLOOKUP(EO$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EP28*((1-Input!$E28/$B31)*VLOOKUP(EP$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EQ28*((1-Input!$E28/$B31)*VLOOKUP(EQ$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!ER28*((1-Input!$E28/$B31)*VLOOKUP(ER$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!ES28*((1-Input!$E28/$B31)*VLOOKUP(ES$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!ET28*((1-Input!$E28/$B31)*VLOOKUP(ET$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EU28*((1-Input!$E28/$B31)*VLOOKUP(EU$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EV28*((1-Input!$E28/$B31)*VLOOKUP(EV$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,Input!EW28*((1-Input!$E28/$B31)*VLOOKUP(EW$29,Parameters!$D$21:$U$167,17,FALSE)+Input!$E28/$B31*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0}]
[{"$f":"Input!A29","v":"Other Institutions"},{"$f":"Input!C29","v":0},{"$f":"Input!F29","v":0},{"$f":"IF(ISERROR(Input!B29/Input!$B$8),\"-\",Input!B29/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G32:EW32)*(1-IF(B32=0,0,C32/B32)),0)","v":0},"-",{"$f":"IF($B32=0,0,Input!G29*((1-Input!$E29/$B32)*G27+Input!$E29/$B32*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!H29*((1-Input!$E29/$B32)*H27+Input!$E29/$B32*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!I29*((1-Input!$E29/$B32)*I27+Input!$E29/$B32*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!J29*((1-Input!$E29/$B32)*J27+Input!$E29/$B32*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!K29*((1-Input!$E29/$B32)*K27+Input!$E29/$B32*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!L29*((1-Input!$E29/$B32)*L27+Input!$E29/$B32*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!M29*((1-Input!$E29/$B32)*M27+Input!$E29/$B32*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!N29*((1-Input!$E29/$B32)*N27+Input!$E29/$B32*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!O29*((1-Input!$E29/$B32)*O27+Input!$E29/$B32*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!P29*((1-Input!$E29/$B32)*P27+Input!$E29/$B32*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!Q29*((1-Input!$E29/$B32)*Q27+Input!$E29/$B32*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!R29*((1-Input!$E29/$B32)*R27+Input!$E29/$B32*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!S29*((1-Input!$E29/$B32)*S27+Input!$E29/$B32*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!T29*((1-Input!$E29/$B32)*T27+Input!$E29/$B32*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!U29*((1-Input!$E29/$B32)*U27+Input!$E29/$B32*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!V29*((1-Input!$E29/$B32)*V27+Input!$E29/$B32*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!W29*((1-Input!$E29/$B32)*W27+Input!$E29/$B32*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!X29*((1-Input!$E29/$B32)*X27+Input!$E29/$B32*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!Y29*((1-Input!$E29/$B32)*Y27+Input!$E29/$B32*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!Z29*((1-Input!$E29/$B32)*Z27+Input!$E29/$B32*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AA29*((1-Input!$E29/$B32)*AA27+Input!$E29/$B32*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AB29*((1-Input!$E29/$B32)*AB27+Input!$E29/$B32*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AC29*((1-Input!$E29/$B32)*AC27+Input!$E29/$B32*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AD29*((1-Input!$E29/$B32)*AD27+Input!$E29/$B32*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AE29*((1-Input!$E29/$B32)*AE27+Input!$E29/$B32*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AF29*((1-Input!$E29/$B32)*AF27+Input!$E29/$B32*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AG29*((1-Input!$E29/$B32)*AG27+Input!$E29/$B32*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AH29*((1-Input!$E29/$B32)*AH27+Input!$E29/$B32*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AI29*((1-Input!$E29/$B32)*AI27+Input!$E29/$B32*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AJ29*((1-Input!$E29/$B32)*AJ27+Input!$E29/$B32*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AK29*((1-Input!$E29/$B32)*AK27+Input!$E29/$B32*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AL29*((1-Input!$E29/$B32)*AL27+Input!$E29/$B32*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AM29*((1-Input!$E29/$B32)*AM27+Input!$E29/$B32*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AN29*((1-Input!$E29/$B32)*AN27+Input!$E29/$B32*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AO29*((1-Input!$E29/$B32)*AO27+Input!$E29/$B32*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AP29*((1-Input!$E29/$B32)*AP27+Input!$E29/$B32*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AQ29*((1-Input!$E29/$B32)*AQ27+Input!$E29/$B32*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AR29*((1-Input!$E29/$B32)*AR27+Input!$E29/$B32*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AS29*((1-Input!$E29/$B32)*AS27+Input!$E29/$B32*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AT29*((1-Input!$E29/$B32)*AT27+Input!$E29/$B32*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AU29*((1-Input!$E29/$B32)*AU27+Input!$E29/$B32*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AV29*((1-Input!$E29/$B32)*AV27+Input!$E29/$B32*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AW29*((1-Input!$E29/$B32)*AW27+Input!$E29/$B32*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AX29*((1-Input!$E29/$B32)*AX27+Input!$E29/$B32*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AY29*((1-Input!$E29/$B32)*AY27+Input!$E29/$B32*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!AZ29*((1-Input!$E29/$B32)*AZ27+Input!$E29/$B32*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BA29*((1-Input!$E29/$B32)*BA27+Input!$E29/$B32*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BB29*((1-Input!$E29/$B32)*BB27+Input!$E29/$B32*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BC29*((1-Input!$E29/$B32)*BC27+Input!$E29/$B32*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BD29*((1-Input!$E29/$B32)*BD27+Input!$E29/$B32*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BE29*((1-Input!$E29/$B32)*BE27+Input!$E29/$B32*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BF29*((1-Input!$E29/$B32)*BF27+Input!$E29/$B32*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BG29*((1-Input!$E29/$B32)*BG27+Input!$E29/$B32*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BH29*((1-Input!$E29/$B32)*BH27+Input!$E29/$B32*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BI29*((1-Input!$E29/$B32)*BI27+Input!$E29/$B32*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BJ29*((1-Input!$E29/$B32)*BJ27+Input!$E29/$B32*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BK29*((1-Input!$E29/$B32)*BK27+Input!$E29/$B32*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BL29*((1-Input!$E29/$B32)*BL27+Input!$E29/$B32*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BM29*((1-Input!$E29/$B32)*BM27+Input!$E29/$B32*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BN29*((1-Input!$E29/$B32)*BN27+Input!$E29/$B32*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BO29*((1-Input!$E29/$B32)*BO27+Input!$E29/$B32*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BP29*((1-Input!$E29/$B32)*BP27+Input!$E29/$B32*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BQ29*((1-Input!$E29/$B32)*BQ27+Input!$E29/$B32*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BR29*((1-Input!$E29/$B32)*BR27+Input!$E29/$B32*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BS29*((1-Input!$E29/$B32)*BS27+Input!$E29/$B32*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BT29*((1-Input!$E29/$B32)*BT27+Input!$E29/$B32*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BU29*((1-Input!$E29/$B32)*BU27+Input!$E29/$B32*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BV29*((1-Input!$E29/$B32)*BV27+Input!$E29/$B32*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BW29*((1-Input!$E29/$B32)*BW27+Input!$E29/$B32*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BX29*((1-Input!$E29/$B32)*BX27+Input!$E29/$B32*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BY29*((1-Input!$E29/$B32)*BY27+Input!$E29/$B32*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!BZ29*((1-Input!$E29/$B32)*BZ27+Input!$E29/$B32*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CA29*((1-Input!$E29/$B32)*CA27+Input!$E29/$B32*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CB29*((1-Input!$E29/$B32)*CB27+Input!$E29/$B32*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CC29*((1-Input!$E29/$B32)*CC27+Input!$E29/$B32*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CD29*((1-Input!$E29/$B32)*CD27+Input!$E29/$B32*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CE29*((1-Input!$E29/$B32)*CE27+Input!$E29/$B32*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CF29*((1-Input!$E29/$B32)*CF27+Input!$E29/$B32*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CG29*((1-Input!$E29/$B32)*CG27+Input!$E29/$B32*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CH29*((1-Input!$E29/$B32)*CH27+Input!$E29/$B32*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CI29*((1-Input!$E29/$B32)*CI27+Input!$E29/$B32*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CJ29*((1-Input!$E29/$B32)*CJ27+Input!$E29/$B32*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CK29*((1-Input!$E29/$B32)*CK27+Input!$E29/$B32*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CL29*((1-Input!$E29/$B32)*CL27+Input!$E29/$B32*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CM29*((1-Input!$E29/$B32)*CM27+Input!$E29/$B32*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CN29*((1-Input!$E29/$B32)*CN27+Input!$E29/$B32*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CO29*((1-Input!$E29/$B32)*CO27+Input!$E29/$B32*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CP29*((1-Input!$E29/$B32)*CP27+Input!$E29/$B32*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CQ29*((1-Input!$E29/$B32)*CQ27+Input!$E29/$B32*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CR29*((1-Input!$E29/$B32)*CR27+Input!$E29/$B32*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CS29*((1-Input!$E29/$B32)*CS27+Input!$E29/$B32*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CT29*((1-Input!$E29/$B32)*CT27+Input!$E29/$B32*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CU29*((1-Input!$E29/$B32)*CU27+Input!$E29/$B32*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CV29*((1-Input!$E29/$B32)*CV27+Input!$E29/$B32*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CW29*((1-Input!$E29/$B32)*CW27+Input!$E29/$B32*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CX29*((1-Input!$E29/$B32)*CX27+Input!$E29/$B32*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CY29*((1-Input!$E29/$B32)*CY27+Input!$E29/$B32*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!CZ29*((1-Input!$E29/$B32)*CZ27+Input!$E29/$B32*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DA29*((1-Input!$E29/$B32)*DA27+Input!$E29/$B32*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DB29*((1-Input!$E29/$B32)*DB27+Input!$E29/$B32*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DC29*((1-Input!$E29/$B32)*DC27+Input!$E29/$B32*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DD29*((1-Input!$E29/$B32)*DD27+Input!$E29/$B32*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DE29*((1-Input!$E29/$B32)*DE27+Input!$E29/$B32*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DF29*((1-Input!$E29/$B32)*DF27+Input!$E29/$B32*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DG29*((1-Input!$E29/$B32)*DG27+Input!$E29/$B32*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DH29*((1-Input!$E29/$B32)*DH27+Input!$E29/$B32*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DI29*((1-Input!$E29/$B32)*DI27+Input!$E29/$B32*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DJ29*((1-Input!$E29/$B32)*DJ27+Input!$E29/$B32*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DK29*((1-Input!$E29/$B32)*DK27+Input!$E29/$B32*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DL29*((1-Input!$E29/$B32)*DL27+Input!$E29/$B32*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DM29*((1-Input!$E29/$B32)*DM27+Input!$E29/$B32*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DN29*((1-Input!$E29/$B32)*DN27+Input!$E29/$B32*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DO29*((1-Input!$E29/$B32)*DO27+Input!$E29/$B32*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DP29*((1-Input!$E29/$B32)*DP27+Input!$E29/$B32*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DQ29*((1-Input!$E29/$B32)*DQ27+Input!$E29/$B32*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DR29*((1-Input!$E29/$B32)*DR27+Input!$E29/$B32*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DS29*((1-Input!$E29/$B32)*DS27+Input!$E29/$B32*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DT29*((1-Input!$E29/$B32)*DT27+Input!$E29/$B32*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DU29*((1-Input!$E29/$B32)*DU27+Input!$E29/$B32*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DV29*((1-Input!$E29/$B32)*DV27+Input!$E29/$B32*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DW29*((1-Input!$E29/$B32)*DW27+Input!$E29/$B32*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DX29*((1-Input!$E29/$B32)*DX27+Input!$E29/$B32*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DY29*((1-Input!$E29/$B32)*DY27+Input!$E29/$B32*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!DZ29*((1-Input!$E29/$B32)*DZ27+Input!$E29/$B32*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EA29*((1-Input!$E29/$B32)*EA27+Input!$E29/$B32*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EB29*((1-Input!$E29/$B32)*EB27+Input!$E29/$B32*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EC29*((1-Input!$E29/$B32)*EC27+Input!$E29/$B32*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!ED29*((1-Input!$E29/$B32)*ED27+Input!$E29/$B32*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EE29*((1-Input!$E29/$B32)*EE27+Input!$E29/$B32*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EF29*((1-Input!$E29/$B32)*EF27+Input!$E29/$B32*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EG29*((1-Input!$E29/$B32)*EG27+Input!$E29/$B32*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EH29*((1-Input!$E29/$B32)*EH27+Input!$E29/$B32*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EI29*((1-Input!$E29/$B32)*EI27+Input!$E29/$B32*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EJ29*((1-Input!$E29/$B32)*EJ27+Input!$E29/$B32*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EK29*((1-Input!$E29/$B32)*EK27+Input!$E29/$B32*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EL29*((1-Input!$E29/$B32)*EL27+Input!$E29/$B32*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EM29*((1-Input!$E29/$B32)*EM27+Input!$E29/$B32*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EN29*((1-Input!$E29/$B32)*EN27+Input!$E29/$B32*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EO29*((1-Input!$E29/$B32)*EO27+Input!$E29/$B32*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EP29*((1-Input!$E29/$B32)*EP27+Input!$E29/$B32*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EQ29*((1-Input!$E29/$B32)*EQ27+Input!$E29/$B32*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!ER29*((1-Input!$E29/$B32)*ER27+Input!$E29/$B32*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!ES29*((1-Input!$E29/$B32)*ES27+Input!$E29/$B32*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!ET29*((1-Input!$E29/$B32)*ET27+Input!$E29/$B32*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EU29*((1-Input!$E29/$B32)*EU27+Input!$E29/$B32*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EV29*((1-Input!$E29/$B32)*EV27+Input!$E29/$B32*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,Input!EW29*((1-Input!$E29/$B32)*EW27+Input!$E29/$B32*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0}]
[{"$f":"Input!A30","v":"CCP - Trade Exposures / Initial Margins"},{"$f":"Input!C30","v":0},null,{"$f":"IF(ISERROR(Input!B30/Input!$B$8),\"-\",Input!B30/Input!$B$8)","v":"-"},{"$f":"SUM(G33:EW33)","v":0},"-",{"$f":"IF($B$33=0,0,Input!G30*VLOOKUP(IF(Calculus!G14+1>22,22,Calculus!G14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!H30*VLOOKUP(IF(Calculus!H14+1>22,22,Calculus!H14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!I30*VLOOKUP(IF(Calculus!I14+1>22,22,Calculus!I14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!J30*VLOOKUP(IF(Calculus!J14+1>22,22,Calculus!J14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!K30*VLOOKUP(IF(Calculus!K14+1>22,22,Calculus!K14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!L30*VLOOKUP(IF(Calculus!L14+1>22,22,Calculus!L14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!M30*VLOOKUP(IF(Calculus!M14+1>22,22,Calculus!M14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!N30*VLOOKUP(IF(Calculus!N14+1>22,22,Calculus!N14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!O30*VLOOKUP(IF(Calculus!O14+1>22,22,Calculus!O14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!P30*VLOOKUP(IF(Calculus!P14+1>22,22,Calculus!P14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!Q30*VLOOKUP(IF(Calculus!Q14+1>22,22,Calculus!Q14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!R30*VLOOKUP(IF(Calculus!R14+1>22,22,Calculus!R14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!S30*VLOOKUP(IF(Calculus!S14+1>22,22,Calculus!S14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!T30*VLOOKUP(IF(Calculus!T14+1>22,22,Calculus!T14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!U30*VLOOKUP(IF(Calculus!U14+1>22,22,Calculus!U14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!V30*VLOOKUP(IF(Calculus!V14+1>22,22,Calculus!V14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!W30*VLOOKUP(IF(Calculus!W14+1>22,22,Calculus!W14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!X30*VLOOKUP(IF(Calculus!X14+1>22,22,Calculus!X14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!Y30*VLOOKUP(IF(Calculus!Y14+1>22,22,Calculus!Y14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!Z30*VLOOKUP(IF(Calculus!Z14+1>22,22,Calculus!Z14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AA30*VLOOKUP(IF(Calculus!AA14+1>22,22,Calculus!AA14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AB30*VLOOKUP(IF(Calculus!AB14+1>22,22,Calculus!AB14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AC30*VLOOKUP(IF(Calculus!AC14+1>22,22,Calculus!AC14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AD30*VLOOKUP(IF(Calculus!AD14+1>22,22,Calculus!AD14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AE30*VLOOKUP(IF(Calculus!AE14+1>22,22,Calculus!AE14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AF30*VLOOKUP(IF(Calculus!AF14+1>22,22,Calculus!AF14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AG30*VLOOKUP(IF(Calculus!AG14+1>22,22,Calculus!AG14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AH30*VLOOKUP(IF(Calculus!AH14+1>22,22,Calculus!AH14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AI30*VLOOKUP(IF(Calculus!AI14+1>22,22,Calculus!AI14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AJ30*VLOOKUP(IF(Calculus!AJ14+1>22,22,Calculus!AJ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AK30*VLOOKUP(IF(Calculus!AK14+1>22,22,Calculus!AK14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AL30*VLOOKUP(IF(Calculus!AL14+1>22,22,Calculus!AL14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AM30*VLOOKUP(IF(Calculus!AM14+1>22,22,Calculus!AM14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AN30*VLOOKUP(IF(Calculus!AN14+1>22,22,Calculus!AN14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AO30*VLOOKUP(IF(Calculus!AO14+1>22,22,Calculus!AO14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AP30*VLOOKUP(IF(Calculus!AP14+1>22,22,Calculus!AP14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AQ30*VLOOKUP(IF(Calculus!AQ14+1>22,22,Calculus!AQ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AR30*VLOOKUP(IF(Calculus!AR14+1>22,22,Calculus!AR14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AS30*VLOOKUP(IF(Calculus!AS14+1>22,22,Calculus!AS14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AT30*VLOOKUP(IF(Calculus!AT14+1>22,22,Calculus!AT14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AU30*VLOOKUP(IF(Calculus!AU14+1>22,22,Calculus!AU14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AV30*VLOOKUP(IF(Calculus!AV14+1>22,22,Calculus!AV14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AW30*VLOOKUP(IF(Calculus!AW14+1>22,22,Calculus!AW14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AX30*VLOOKUP(IF(Calculus!AX14+1>22,22,Calculus!AX14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AY30*VLOOKUP(IF(Calculus!AY14+1>22,22,Calculus!AY14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!AZ30*VLOOKUP(IF(Calculus!AZ14+1>22,22,Calculus!AZ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BA30*VLOOKUP(IF(Calculus!BA14+1>22,22,Calculus!BA14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BB30*VLOOKUP(IF(Calculus!BB14+1>22,22,Calculus!BB14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BC30*VLOOKUP(IF(Calculus!BC14+1>22,22,Calculus!BC14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BD30*VLOOKUP(IF(Calculus!BD14+1>22,22,Calculus!BD14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BE30*VLOOKUP(IF(Calculus!BE14+1>22,22,Calculus!BE14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BF30*VLOOKUP(IF(Calculus!BF14+1>22,22,Calculus!BF14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BG30*VLOOKUP(IF(Calculus!BG14+1>22,22,Calculus!BG14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BH30*VLOOKUP(IF(Calculus!BH14+1>22,22,Calculus!BH14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BI30*VLOOKUP(IF(Calculus!BI14+1>22,22,Calculus!BI14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BJ30*VLOOKUP(IF(Calculus!BJ14+1>22,22,Calculus!BJ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BK30*VLOOKUP(IF(Calculus!BK14+1>22,22,Calculus!BK14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BL30*VLOOKUP(IF(Calculus!BL14+1>22,22,Calculus!BL14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BM30*VLOOKUP(IF(Calculus!BM14+1>22,22,Calculus!BM14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BN30*VLOOKUP(IF(Calculus!BN14+1>22,22,Calculus!BN14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BO30*VLOOKUP(IF(Calculus!BO14+1>22,22,Calculus!BO14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BP30*VLOOKUP(IF(Calculus!BP14+1>22,22,Calculus!BP14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BQ30*VLOOKUP(IF(Calculus!BQ14+1>22,22,Calculus!BQ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BR30*VLOOKUP(IF(Calculus!BR14+1>22,22,Calculus!BR14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BS30*VLOOKUP(IF(Calculus!BS14+1>22,22,Calculus!BS14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BT30*VLOOKUP(IF(Calculus!BT14+1>22,22,Calculus!BT14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BU30*VLOOKUP(IF(Calculus!BU14+1>22,22,Calculus!BU14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BV30*VLOOKUP(IF(Calculus!BV14+1>22,22,Calculus!BV14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BW30*VLOOKUP(IF(Calculus!BW14+1>22,22,Calculus!BW14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BX30*VLOOKUP(IF(Calculus!BX14+1>22,22,Calculus!BX14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BY30*VLOOKUP(IF(Calculus!BY14+1>22,22,Calculus!BY14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!BZ30*VLOOKUP(IF(Calculus!BZ14+1>22,22,Calculus!BZ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CA30*VLOOKUP(IF(Calculus!CA14+1>22,22,Calculus!CA14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CB30*VLOOKUP(IF(Calculus!CB14+1>22,22,Calculus!CB14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CC30*VLOOKUP(IF(Calculus!CC14+1>22,22,Calculus!CC14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CD30*VLOOKUP(IF(Calculus!CD14+1>22,22,Calculus!CD14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CE30*VLOOKUP(IF(Calculus!CE14+1>22,22,Calculus!CE14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CF30*VLOOKUP(IF(Calculus!CF14+1>22,22,Calculus!CF14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CG30*VLOOKUP(IF(Calculus!CG14+1>22,22,Calculus!CG14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CH30*VLOOKUP(IF(Calculus!CH14+1>22,22,Calculus!CH14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CI30*VLOOKUP(IF(Calculus!CI14+1>22,22,Calculus!CI14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CJ30*VLOOKUP(IF(Calculus!CJ14+1>22,22,Calculus!CJ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CK30*VLOOKUP(IF(Calculus!CK14+1>22,22,Calculus!CK14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CL30*VLOOKUP(IF(Calculus!CL14+1>22,22,Calculus!CL14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CM30*VLOOKUP(IF(Calculus!CM14+1>22,22,Calculus!CM14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CN30*VLOOKUP(IF(Calculus!CN14+1>22,22,Calculus!CN14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CO30*VLOOKUP(IF(Calculus!CO14+1>22,22,Calculus!CO14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CP30*VLOOKUP(IF(Calculus!CP14+1>22,22,Calculus!CP14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CQ30*VLOOKUP(IF(Calculus!CQ14+1>22,22,Calculus!CQ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CR30*VLOOKUP(IF(Calculus!CR14+1>22,22,Calculus!CR14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CS30*VLOOKUP(IF(Calculus!CS14+1>22,22,Calculus!CS14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CT30*VLOOKUP(IF(Calculus!CT14+1>22,22,Calculus!CT14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CU30*VLOOKUP(IF(Calculus!CU14+1>22,22,Calculus!CU14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CV30*VLOOKUP(IF(Calculus!CV14+1>22,22,Calculus!CV14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CW30*VLOOKUP(IF(Calculus!CW14+1>22,22,Calculus!CW14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CX30*VLOOKUP(IF(Calculus!CX14+1>22,22,Calculus!CX14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CY30*VLOOKUP(IF(Calculus!CY14+1>22,22,Calculus!CY14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!CZ30*VLOOKUP(IF(Calculus!CZ14+1>22,22,Calculus!CZ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DA30*VLOOKUP(IF(Calculus!DA14+1>22,22,Calculus!DA14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DB30*VLOOKUP(IF(Calculus!DB14+1>22,22,Calculus!DB14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DC30*VLOOKUP(IF(Calculus!DC14+1>22,22,Calculus!DC14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DD30*VLOOKUP(IF(Calculus!DD14+1>22,22,Calculus!DD14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DE30*VLOOKUP(IF(Calculus!DE14+1>22,22,Calculus!DE14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DF30*VLOOKUP(IF(Calculus!DF14+1>22,22,Calculus!DF14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DG30*VLOOKUP(IF(Calculus!DG14+1>22,22,Calculus!DG14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DH30*VLOOKUP(IF(Calculus!DH14+1>22,22,Calculus!DH14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DI30*VLOOKUP(IF(Calculus!DI14+1>22,22,Calculus!DI14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DJ30*VLOOKUP(IF(Calculus!DJ14+1>22,22,Calculus!DJ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DK30*VLOOKUP(IF(Calculus!DK14+1>22,22,Calculus!DK14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DL30*VLOOKUP(IF(Calculus!DL14+1>22,22,Calculus!DL14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DM30*VLOOKUP(IF(Calculus!DM14+1>22,22,Calculus!DM14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DN30*VLOOKUP(IF(Calculus!DN14+1>22,22,Calculus!DN14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DO30*VLOOKUP(IF(Calculus!DO14+1>22,22,Calculus!DO14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DP30*VLOOKUP(IF(Calculus!DP14+1>22,22,Calculus!DP14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DQ30*VLOOKUP(IF(Calculus!DQ14+1>22,22,Calculus!DQ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DR30*VLOOKUP(IF(Calculus!DR14+1>22,22,Calculus!DR14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DS30*VLOOKUP(IF(Calculus!DS14+1>22,22,Calculus!DS14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DT30*VLOOKUP(IF(Calculus!DT14+1>22,22,Calculus!DT14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DU30*VLOOKUP(IF(Calculus!DU14+1>22,22,Calculus!DU14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DV30*VLOOKUP(IF(Calculus!DV14+1>22,22,Calculus!DV14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DW30*VLOOKUP(IF(Calculus!DW14+1>22,22,Calculus!DW14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DX30*VLOOKUP(IF(Calculus!DX14+1>22,22,Calculus!DX14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DY30*VLOOKUP(IF(Calculus!DY14+1>22,22,Calculus!DY14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!DZ30*VLOOKUP(IF(Calculus!DZ14+1>22,22,Calculus!DZ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EA30*VLOOKUP(IF(Calculus!EA14+1>22,22,Calculus!EA14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EB30*VLOOKUP(IF(Calculus!EB14+1>22,22,Calculus!EB14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EC30*VLOOKUP(IF(Calculus!EC14+1>22,22,Calculus!EC14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!ED30*VLOOKUP(IF(Calculus!ED14+1>22,22,Calculus!ED14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EE30*VLOOKUP(IF(Calculus!EE14+1>22,22,Calculus!EE14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EF30*VLOOKUP(IF(Calculus!EF14+1>22,22,Calculus!EF14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EG30*VLOOKUP(IF(Calculus!EG14+1>22,22,Calculus!EG14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EH30*VLOOKUP(IF(Calculus!EH14+1>22,22,Calculus!EH14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EI30*VLOOKUP(IF(Calculus!EI14+1>22,22,Calculus!EI14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EJ30*VLOOKUP(IF(Calculus!EJ14+1>22,22,Calculus!EJ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EK30*VLOOKUP(IF(Calculus!EK14+1>22,22,Calculus!EK14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EL30*VLOOKUP(IF(Calculus!EL14+1>22,22,Calculus!EL14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EM30*VLOOKUP(IF(Calculus!EM14+1>22,22,Calculus!EM14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EN30*VLOOKUP(IF(Calculus!EN14+1>22,22,Calculus!EN14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EO30*VLOOKUP(IF(Calculus!EO14+1>22,22,Calculus!EO14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EP30*VLOOKUP(IF(Calculus!EP14+1>22,22,Calculus!EP14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EQ30*VLOOKUP(IF(Calculus!EQ14+1>22,22,Calculus!EQ14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!ER30*VLOOKUP(IF(Calculus!ER14+1>22,22,Calculus!ER14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!ES30*VLOOKUP(IF(Calculus!ES14+1>22,22,Calculus!ES14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!ET30*VLOOKUP(IF(Calculus!ET14+1>22,22,Calculus!ET14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EU30*VLOOKUP(IF(Calculus!EU14+1>22,22,Calculus!EU14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EV30*VLOOKUP(IF(Calculus!EV14+1>22,22,Calculus!EV14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,Input!EW30*VLOOKUP(IF(Calculus!EW14+1>22,22,Calculus!EW14+1),Parameters!$D$176:$F$197,3,FALSE))","v":0}]
[{"$f":"Input!A31","v":"CCP - Guarantee Fund Contribution Amount (Funded and Unfunded)"},{"$f":"Input!C31","v":0},null,{"$f":"IF(ISERROR(Input!B31/Input!$B$8),\"-\",Input!B31/Input!$B$8)","v":"-"},{"$f":"SUM(G34:EW34)","v":0},"-",{"$f":"IF($B$34=0,0,Input!G31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!H31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!I31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!J31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!K31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!L31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!M31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!N31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!O31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!P31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!Q31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!R31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!S31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!T31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!U31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!V31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!W31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!X31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!Y31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!Z31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AA31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AB31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AC31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AD31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AE31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AF31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AG31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AH31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AI31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AJ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AK31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AL31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AM31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AN31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AO31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AP31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AQ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AR31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AS31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AT31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AU31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AV31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AW31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AX31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AY31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!AZ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BA31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BB31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BC31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BD31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BE31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BF31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BG31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BH31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BI31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BJ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BK31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BL31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BM31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BN31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BO31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BP31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BQ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BR31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BS31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BT31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BU31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BV31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BW31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BX31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BY31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!BZ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CA31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CB31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CC31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CD31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CE31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CF31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CG31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CH31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CI31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CJ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CK31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CL31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CM31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CN31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CO31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CP31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CQ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CR31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CS31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CT31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CU31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CV31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CW31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CX31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CY31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!CZ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DA31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DB31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DC31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DD31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DE31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DF31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DG31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DH31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DI31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DJ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DK31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DL31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DM31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DN31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DO31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DP31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DQ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DR31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DS31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DT31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DU31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DV31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DW31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DX31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DY31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!DZ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EA31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EB31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EC31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!ED31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EE31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EF31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EG31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EH31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EI31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EJ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EK31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EL31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EM31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EN31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EO31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EP31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EQ31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!ER31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!ES31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!ET31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EU31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EV31*Parameters!$E$172)","v":0},{"$f":"IF($B$34=0,0,Input!EW31*Parameters!$E$172)","v":0}]
["Total CCP (including cap)",{"$f":"B34+B33","v":0},null,{"$f":"IF(ISERROR(D34+D33),\"-\",D34+D33)","v":"-"},{"$f":"SUM(G35:EW35)","v":0},"-",{"$f":"IF($B$35=0,0,IF(VLOOKUP(G$12,Parameters!$D$11:$F$20,3,FALSE)*Input!G30>Calculus!G34+Calculus!G33,Calculus!G33+Calculus!G34,VLOOKUP(G$12,Parameters!$D$11:$F$20,3,FALSE)*Input!G30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(H$12,Parameters!$D$11:$F$20,3,FALSE)*Input!H30>Calculus!H34+Calculus!H33,Calculus!H33+Calculus!H34,VLOOKUP(H$12,Parameters!$D$11:$F$20,3,FALSE)*Input!H30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(I$12,Parameters!$D$11:$F$20,3,FALSE)*Input!I30>Calculus!I34+Calculus!I33,Calculus!I33+Calculus!I34,VLOOKUP(I$12,Parameters!$D$11:$F$20,3,FALSE)*Input!I30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(J$12,Parameters!$D$11:$F$20,3,FALSE)*Input!J30>Calculus!J34+Calculus!J33,Calculus!J33+Calculus!J34,VLOOKUP(J$12,Parameters!$D$11:$F$20,3,FALSE)*Input!J30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(K$12,Parameters!$D$11:$F$20,3,FALSE)*Input!K30>Calculus!K34+Calculus!K33,Calculus!K33+Calculus!K34,VLOOKUP(K$12,Parameters!$D$11:$F$20,3,FALSE)*Input!K30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(L$12,Parameters!$D$11:$F$20,3,FALSE)*Input!L30>Calculus!L34+Calculus!L33,Calculus!L33+Calculus!L34,VLOOKUP(L$12,Parameters!$D$11:$F$20,3,FALSE)*Input!L30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(M$12,Parameters!$D$11:$F$20,3,FALSE)*Input!M30>Calculus!M34+Calculus!M33,Calculus!M33+Calculus!M34,VLOOKUP(M$12,Parameters!$D$11:$F$20,3,FALSE)*Input!M30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(N$12,Parameters!$D$11:$F$20,3,FALSE)*Input!N30>Calculus!N34+Calculus!N33,Calculus!N33+Calculus!N34,VLOOKUP(N$12,Parameters!$D$11:$F$20,3,FALSE)*Input!N30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(O$12,Parameters!$D$11:$F$20,3,FALSE)*Input!O30>Calculus!O34+Calculus!O33,Calculus!O33+Calculus!O34,VLOOKUP(O$12,Parameters!$D$11:$F$20,3,FALSE)*Input!O30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(P$12,Parameters!$D$11:$F$20,3,FALSE)*Input!P30>Calculus!P34+Calculus!P33,Calculus!P33+Calculus!P34,VLOOKUP(P$12,Parameters!$D$11:$F$20,3,FALSE)*Input!P30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(Q$12,Parameters!$D$11:$F$20,3,FALSE)*Input!Q30>Calculus!Q34+Calculus!Q33,Calculus!Q33+Calculus!Q34,VLOOKUP(Q$12,Parameters!$D$11:$F$20,3,FALSE)*Input!Q30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(R$12,Parameters!$D$11:$F$20,3,FALSE)*Input!R30>Calculus!R34+Calculus!R33,Calculus!R33+Calculus!R34,VLOOKUP(R$12,Parameters!$D$11:$F$20,3,FALSE)*Input!R30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(S$12,Parameters!$D$11:$F$20,3,FALSE)*Input!S30>Calculus!S34+Calculus!S33,Calculus!S33+Calculus!S34,VLOOKUP(S$12,Parameters!$D$11:$F$20,3,FALSE)*Input!S30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(T$12,Parameters!$D$11:$F$20,3,FALSE)*Input!T30>Calculus!T34+Calculus!T33,Calculus!T33+Calculus!T34,VLOOKUP(T$12,Parameters!$D$11:$F$20,3,FALSE)*Input!T30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(U$12,Parameters!$D$11:$F$20,3,FALSE)*Input!U30>Calculus!U34+Calculus!U33,Calculus!U33+Calculus!U34,VLOOKUP(U$12,Parameters!$D$11:$F$20,3,FALSE)*Input!U30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(V$12,Parameters!$D$11:$F$20,3,FALSE)*Input!V30>Calculus!V34+Calculus!V33,Calculus!V33+Calculus!V34,VLOOKUP(V$12,Parameters!$D$11:$F$20,3,FALSE)*Input!V30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(W$12,Parameters!$D$11:$F$20,3,FALSE)*Input!W30>Calculus!W34+Calculus!W33,Calculus!W33+Calculus!W34,VLOOKUP(W$12,Parameters!$D$11:$F$20,3,FALSE)*Input!W30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(X$12,Parameters!$D$11:$F$20,3,FALSE)*Input!X30>Calculus!X34+Calculus!X33,Calculus!X33+Calculus!X34,VLOOKUP(X$12,Parameters!$D$11:$F$20,3,FALSE)*Input!X30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(Y$12,Parameters!$D$11:$F$20,3,FALSE)*Input!Y30>Calculus!Y34+Calculus!Y33,Calculus!Y33+Calculus!Y34,VLOOKUP(Y$12,Parameters!$D$11:$F$20,3,FALSE)*Input!Y30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(Z$12,Parameters!$D$11:$F$20,3,FALSE)*Input!Z30>Calculus!Z34+Calculus!Z33,Calculus!Z33+Calculus!Z34,VLOOKUP(Z$12,Parameters!$D$11:$F$20,3,FALSE)*Input!Z30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AA30>Calculus!AA34+Calculus!AA33,Calculus!AA33+Calculus!AA34,VLOOKUP(AA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AA30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AB30>Calculus!AB34+Calculus!AB33,Calculus!AB33+Calculus!AB34,VLOOKUP(AB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AB30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AC30>Calculus!AC34+Calculus!AC33,Calculus!AC33+Calculus!AC34,VLOOKUP(AC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AC30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AD$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AD30>Calculus!AD34+Calculus!AD33,Calculus!AD33+Calculus!AD34,VLOOKUP(AD$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AD30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AE30>Calculus!AE34+Calculus!AE33,Calculus!AE33+Calculus!AE34,VLOOKUP(AE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AE30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AF30>Calculus!AF34+Calculus!AF33,Calculus!AF33+Calculus!AF34,VLOOKUP(AF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AF30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AG30>Calculus!AG34+Calculus!AG33,Calculus!AG33+Calculus!AG34,VLOOKUP(AG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AG30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AH30>Calculus!AH34+Calculus!AH33,Calculus!AH33+Calculus!AH34,VLOOKUP(AH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AH30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AI30>Calculus!AI34+Calculus!AI33,Calculus!AI33+Calculus!AI34,VLOOKUP(AI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AI30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AJ30>Calculus!AJ34+Calculus!AJ33,Calculus!AJ33+Calculus!AJ34,VLOOKUP(AJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AJ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AK30>Calculus!AK34+Calculus!AK33,Calculus!AK33+Calculus!AK34,VLOOKUP(AK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AK30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AL30>Calculus!AL34+Calculus!AL33,Calculus!AL33+Calculus!AL34,VLOOKUP(AL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AL30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AM30>Calculus!AM34+Calculus!AM33,Calculus!AM33+Calculus!AM34,VLOOKUP(AM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AM30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AN30>Calculus!AN34+Calculus!AN33,Calculus!AN33+Calculus!AN34,VLOOKUP(AN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AN30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AO30>Calculus!AO34+Calculus!AO33,Calculus!AO33+Calculus!AO34,VLOOKUP(AO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AO30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AP30>Calculus!AP34+Calculus!AP33,Calculus!AP33+Calculus!AP34,VLOOKUP(AP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AP30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AQ30>Calculus!AQ34+Calculus!AQ33,Calculus!AQ33+Calculus!AQ34,VLOOKUP(AQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AQ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AR$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AR30>Calculus!AR34+Calculus!AR33,Calculus!AR33+Calculus!AR34,VLOOKUP(AR$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AR30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AS$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AS30>Calculus!AS34+Calculus!AS33,Calculus!AS33+Calculus!AS34,VLOOKUP(AS$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AS30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AT$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AT30>Calculus!AT34+Calculus!AT33,Calculus!AT33+Calculus!AT34,VLOOKUP(AT$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AT30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AU30>Calculus!AU34+Calculus!AU33,Calculus!AU33+Calculus!AU34,VLOOKUP(AU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AU30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AV30>Calculus!AV34+Calculus!AV33,Calculus!AV33+Calculus!AV34,VLOOKUP(AV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AV30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AW30>Calculus!AW34+Calculus!AW33,Calculus!AW33+Calculus!AW34,VLOOKUP(AW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AW30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AX$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AX30>Calculus!AX34+Calculus!AX33,Calculus!AX33+Calculus!AX34,VLOOKUP(AX$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AX30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AY$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AY30>Calculus!AY34+Calculus!AY33,Calculus!AY33+Calculus!AY34,VLOOKUP(AY$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AY30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(AZ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AZ30>Calculus!AZ34+Calculus!AZ33,Calculus!AZ33+Calculus!AZ34,VLOOKUP(AZ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!AZ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BA30>Calculus!BA34+Calculus!BA33,Calculus!BA33+Calculus!BA34,VLOOKUP(BA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BA30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BB30>Calculus!BB34+Calculus!BB33,Calculus!BB33+Calculus!BB34,VLOOKUP(BB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BB30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BC30>Calculus!BC34+Calculus!BC33,Calculus!BC33+Calculus!BC34,VLOOKUP(BC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BC30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BD$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BD30>Calculus!BD34+Calculus!BD33,Calculus!BD33+Calculus!BD34,VLOOKUP(BD$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BD30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BE30>Calculus!BE34+Calculus!BE33,Calculus!BE33+Calculus!BE34,VLOOKUP(BE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BE30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BF30>Calculus!BF34+Calculus!BF33,Calculus!BF33+Calculus!BF34,VLOOKUP(BF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BF30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BG30>Calculus!BG34+Calculus!BG33,Calculus!BG33+Calculus!BG34,VLOOKUP(BG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BG30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BH30>Calculus!BH34+Calculus!BH33,Calculus!BH33+Calculus!BH34,VLOOKUP(BH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BH30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BI30>Calculus!BI34+Calculus!BI33,Calculus!BI33+Calculus!BI34,VLOOKUP(BI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BI30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BJ30>Calculus!BJ34+Calculus!BJ33,Calculus!BJ33+Calculus!BJ34,VLOOKUP(BJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BJ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BK30>Calculus!BK34+Calculus!BK33,Calculus!BK33+Calculus!BK34,VLOOKUP(BK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BK30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BL30>Calculus!BL34+Calculus!BL33,Calculus!BL33+Calculus!BL34,VLOOKUP(BL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BL30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BM30>Calculus!BM34+Calculus!BM33,Calculus!BM33+Calculus!BM34,VLOOKUP(BM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BM30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BN30>Calculus!BN34+Calculus!BN33,Calculus!BN33+Calculus!BN34,VLOOKUP(BN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BN30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BO30>Calculus!BO34+Calculus!BO33,Calculus!BO33+Calculus!BO34,VLOOKUP(BO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BO30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BP30>Calculus!BP34+Calculus!BP33,Calculus!BP33+Calculus!BP34,VLOOKUP(BP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BP30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BQ30>Calculus!BQ34+Calculus!BQ33,Calculus!BQ33+Calculus!BQ34,VLOOKUP(BQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BQ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BR$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BR30>Calculus!BR34+Calculus!BR33,Calculus!BR33+Calculus!BR34,VLOOKUP(BR$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BR30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BS$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BS30>Calculus!BS34+Calculus!BS33,Calculus!BS33+Calculus!BS34,VLOOKUP(BS$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BS30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BT$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BT30>Calculus!BT34+Calculus!BT33,Calculus!BT33+Calculus!BT34,VLOOKUP(BT$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BT30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BU30>Calculus!BU34+Calculus!BU33,Calculus!BU33+Calculus!BU34,VLOOKUP(BU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BU30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BV30>Calculus!BV34+Calculus!BV33,Calculus!BV33+Calculus!BV34,VLOOKUP(BV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BV30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BW30>Calculus!BW34+Calculus!BW33,Calculus!BW33+Calculus!BW34,VLOOKUP(BW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BW30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BX$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BX30>Calculus!BX34+Calculus!BX33,Calculus!BX33+Calculus!BX34,VLOOKUP(BX$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BX30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BY$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BY30>Calculus!BY34+Calculus!BY33,Calculus!BY33+Calculus!BY34,VLOOKUP(BY$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BY30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(BZ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BZ30>Calculus!BZ34+Calculus!BZ33,Calculus!BZ33+Calculus!BZ34,VLOOKUP(BZ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!BZ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CA30>Calculus!CA34+Calculus!CA33,Calculus!CA33+Calculus!CA34,VLOOKUP(CA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CA30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CB30>Calculus!CB34+Calculus!CB33,Calculus!CB33+Calculus!CB34,VLOOKUP(CB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CB30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CC30>Calculus!CC34+Calculus!CC33,Calculus!CC33+Calculus!CC34,VLOOKUP(CC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CC30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CD$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CD30>Calculus!CD34+Calculus!CD33,Calculus!CD33+Calculus!CD34,VLOOKUP(CD$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CD30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CE30>Calculus!CE34+Calculus!CE33,Calculus!CE33+Calculus!CE34,VLOOKUP(CE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CE30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CF30>Calculus!CF34+Calculus!CF33,Calculus!CF33+Calculus!CF34,VLOOKUP(CF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CF30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CG30>Calculus!CG34+Calculus!CG33,Calculus!CG33+Calculus!CG34,VLOOKUP(CG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CG30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CH30>Calculus!CH34+Calculus!CH33,Calculus!CH33+Calculus!CH34,VLOOKUP(CH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CH30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CI30>Calculus!CI34+Calculus!CI33,Calculus!CI33+Calculus!CI34,VLOOKUP(CI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CI30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CJ30>Calculus!CJ34+Calculus!CJ33,Calculus!CJ33+Calculus!CJ34,VLOOKUP(CJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CJ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CK30>Calculus!CK34+Calculus!CK33,Calculus!CK33+Calculus!CK34,VLOOKUP(CK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CK30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CL30>Calculus!CL34+Calculus!CL33,Calculus!CL33+Calculus!CL34,VLOOKUP(CL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CL30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CM30>Calculus!CM34+Calculus!CM33,Calculus!CM33+Calculus!CM34,VLOOKUP(CM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CM30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CN30>Calculus!CN34+Calculus!CN33,Calculus!CN33+Calculus!CN34,VLOOKUP(CN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CN30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CO30>Calculus!CO34+Calculus!CO33,Calculus!CO33+Calculus!CO34,VLOOKUP(CO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CO30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CP30>Calculus!CP34+Calculus!CP33,Calculus!CP33+Calculus!CP34,VLOOKUP(CP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CP30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CQ30>Calculus!CQ34+Calculus!CQ33,Calculus!CQ33+Calculus!CQ34,VLOOKUP(CQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CQ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CR$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CR30>Calculus!CR34+Calculus!CR33,Calculus!CR33+Calculus!CR34,VLOOKUP(CR$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CR30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CS$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CS30>Calculus!CS34+Calculus!CS33,Calculus!CS33+Calculus!CS34,VLOOKUP(CS$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CS30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CT$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CT30>Calculus!CT34+Calculus!CT33,Calculus!CT33+Calculus!CT34,VLOOKUP(CT$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CT30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CU30>Calculus!CU34+Calculus!CU33,Calculus!CU33+Calculus!CU34,VLOOKUP(CU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CU30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CV30>Calculus!CV34+Calculus!CV33,Calculus!CV33+Calculus!CV34,VLOOKUP(CV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CV30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CW30>Calculus!CW34+Calculus!CW33,Calculus!CW33+Calculus!CW34,VLOOKUP(CW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CW30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CX$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CX30>Calculus!CX34+Calculus!CX33,Calculus!CX33+Calculus!CX34,VLOOKUP(CX$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CX30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CY$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CY30>Calculus!CY34+Calculus!CY33,Calculus!CY33+Calculus!CY34,VLOOKUP(CY$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CY30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(CZ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CZ30>Calculus!CZ34+Calculus!CZ33,Calculus!CZ33+Calculus!CZ34,VLOOKUP(CZ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!CZ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DA30>Calculus!DA34+Calculus!DA33,Calculus!DA33+Calculus!DA34,VLOOKUP(DA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DA30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DB30>Calculus!DB34+Calculus!DB33,Calculus!DB33+Calculus!DB34,VLOOKUP(DB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DB30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DC30>Calculus!DC34+Calculus!DC33,Calculus!DC33+Calculus!DC34,VLOOKUP(DC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DC30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DD$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DD30>Calculus!DD34+Calculus!DD33,Calculus!DD33+Calculus!DD34,VLOOKUP(DD$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DD30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DE30>Calculus!DE34+Calculus!DE33,Calculus!DE33+Calculus!DE34,VLOOKUP(DE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DE30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DF30>Calculus!DF34+Calculus!DF33,Calculus!DF33+Calculus!DF34,VLOOKUP(DF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DF30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DG30>Calculus!DG34+Calculus!DG33,Calculus!DG33+Calculus!DG34,VLOOKUP(DG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DG30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DH30>Calculus!DH34+Calculus!DH33,Calculus!DH33+Calculus!DH34,VLOOKUP(DH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DH30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DI30>Calculus!DI34+Calculus!DI33,Calculus!DI33+Calculus!DI34,VLOOKUP(DI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DI30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DJ30>Calculus!DJ34+Calculus!DJ33,Calculus!DJ33+Calculus!DJ34,VLOOKUP(DJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DJ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DK30>Calculus!DK34+Calculus!DK33,Calculus!DK33+Calculus!DK34,VLOOKUP(DK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DK30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DL30>Calculus!DL34+Calculus!DL33,Calculus!DL33+Calculus!DL34,VLOOKUP(DL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DL30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DM30>Calculus!DM34+Calculus!DM33,Calculus!DM33+Calculus!DM34,VLOOKUP(DM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DM30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DN30>Calculus!DN34+Calculus!DN33,Calculus!DN33+Calculus!DN34,VLOOKUP(DN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DN30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DO30>Calculus!DO34+Calculus!DO33,Calculus!DO33+Calculus!DO34,VLOOKUP(DO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DO30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DP30>Calculus!DP34+Calculus!DP33,Calculus!DP33+Calculus!DP34,VLOOKUP(DP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DP30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DQ30>Calculus!DQ34+Calculus!DQ33,Calculus!DQ33+Calculus!DQ34,VLOOKUP(DQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DQ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DR$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DR30>Calculus!DR34+Calculus!DR33,Calculus!DR33+Calculus!DR34,VLOOKUP(DR$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DR30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DS$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DS30>Calculus!DS34+Calculus!DS33,Calculus!DS33+Calculus!DS34,VLOOKUP(DS$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DS30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DT$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DT30>Calculus!DT34+Calculus!DT33,Calculus!DT33+Calculus!DT34,VLOOKUP(DT$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DT30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DU30>Calculus!DU34+Calculus!DU33,Calculus!DU33+Calculus!DU34,VLOOKUP(DU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DU30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DV30>Calculus!DV34+Calculus!DV33,Calculus!DV33+Calculus!DV34,VLOOKUP(DV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DV30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DW30>Calculus!DW34+Calculus!DW33,Calculus!DW33+Calculus!DW34,VLOOKUP(DW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DW30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DX$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DX30>Calculus!DX34+Calculus!DX33,Calculus!DX33+Calculus!DX34,VLOOKUP(DX$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DX30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DY$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DY30>Calculus!DY34+Calculus!DY33,Calculus!DY33+Calculus!DY34,VLOOKUP(DY$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DY30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(DZ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DZ30>Calculus!DZ34+Calculus!DZ33,Calculus!DZ33+Calculus!DZ34,VLOOKUP(DZ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!DZ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EA30>Calculus!EA34+Calculus!EA33,Calculus!EA33+Calculus!EA34,VLOOKUP(EA$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EA30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EB30>Calculus!EB34+Calculus!EB33,Calculus!EB33+Calculus!EB34,VLOOKUP(EB$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EB30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EC30>Calculus!EC34+Calculus!EC33,Calculus!EC33+Calculus!EC34,VLOOKUP(EC$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EC30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(ED$12,Parameters!$D$11:$F$20,3,FALSE)*Input!ED30>Calculus!ED34+Calculus!ED33,Calculus!ED33+Calculus!ED34,VLOOKUP(ED$12,Parameters!$D$11:$F$20,3,FALSE)*Input!ED30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EE30>Calculus!EE34+Calculus!EE33,Calculus!EE33+Calculus!EE34,VLOOKUP(EE$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EE30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EF30>Calculus!EF34+Calculus!EF33,Calculus!EF33+Calculus!EF34,VLOOKUP(EF$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EF30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EG30>Calculus!EG34+Calculus!EG33,Calculus!EG33+Calculus!EG34,VLOOKUP(EG$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EG30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EH30>Calculus!EH34+Calculus!EH33,Calculus!EH33+Calculus!EH34,VLOOKUP(EH$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EH30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EI30>Calculus!EI34+Calculus!EI33,Calculus!EI33+Calculus!EI34,VLOOKUP(EI$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EI30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EJ30>Calculus!EJ34+Calculus!EJ33,Calculus!EJ33+Calculus!EJ34,VLOOKUP(EJ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EJ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EK30>Calculus!EK34+Calculus!EK33,Calculus!EK33+Calculus!EK34,VLOOKUP(EK$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EK30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EL30>Calculus!EL34+Calculus!EL33,Calculus!EL33+Calculus!EL34,VLOOKUP(EL$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EL30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EM30>Calculus!EM34+Calculus!EM33,Calculus!EM33+Calculus!EM34,VLOOKUP(EM$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EM30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EN30>Calculus!EN34+Calculus!EN33,Calculus!EN33+Calculus!EN34,VLOOKUP(EN$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EN30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EO30>Calculus!EO34+Calculus!EO33,Calculus!EO33+Calculus!EO34,VLOOKUP(EO$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EO30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EP30>Calculus!EP34+Calculus!EP33,Calculus!EP33+Calculus!EP34,VLOOKUP(EP$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EP30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EQ30>Calculus!EQ34+Calculus!EQ33,Calculus!EQ33+Calculus!EQ34,VLOOKUP(EQ$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EQ30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(ER$12,Parameters!$D$11:$F$20,3,FALSE)*Input!ER30>Calculus!ER34+Calculus!ER33,Calculus!ER33+Calculus!ER34,VLOOKUP(ER$12,Parameters!$D$11:$F$20,3,FALSE)*Input!ER30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(ES$12,Parameters!$D$11:$F$20,3,FALSE)*Input!ES30>Calculus!ES34+Calculus!ES33,Calculus!ES33+Calculus!ES34,VLOOKUP(ES$12,Parameters!$D$11:$F$20,3,FALSE)*Input!ES30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(ET$12,Parameters!$D$11:$F$20,3,FALSE)*Input!ET30>Calculus!ET34+Calculus!ET33,Calculus!ET33+Calculus!ET34,VLOOKUP(ET$12,Parameters!$D$11:$F$20,3,FALSE)*Input!ET30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EU30>Calculus!EU34+Calculus!EU33,Calculus!EU33+Calculus!EU34,VLOOKUP(EU$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EU30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EV30>Calculus!EV34+Calculus!EV33,Calculus!EV33+Calculus!EV34,VLOOKUP(EV$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EV30))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(EW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EW30>Calculus!EW34+Calculus!EW33,Calculus!EW33+Calculus!EW34,VLOOKUP(EW$12,Parameters!$D$11:$F$20,3,FALSE)*Input!EW30))","v":0}]
["Total",{"$f":"SUM(B30:B32,B35)","v":0},{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32,D35)","v":0},{"$f":"SUM(E30:E32,E35)","v":0},{"$f":"IF(B36=0,\"-\",E36/B36)","v":"-"},{"$f":"SUM(G30:G32,G35)","v":0},{"$f":"SUM(H30:H32,H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT30:BT32,BT35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF30:EF32,EF35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Split of RWA By Geography"]
[{"$f":"Input!A34","v":"Corporate Sector exposures"},"EAD","EAD Covered","Basel III RWA","S&P RWA before diversification","RW applied (average)","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe"]
[{"$f":"Input!A35","v":"Corporate"},{"$f":"Input!C35","v":0},{"$f":"Input!F35+SUM(D107:D112)","v":0},{"$f":"IF(ISERROR(Input!B35/Input!$B$8),\"-\",Input!B35/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G40:EW40)*(1-IF(B40=0,0,C40/B40)),0)","v":0},{"$f":"IF(B40=0,\"-\",E40/B40)","v":"-"},{"$f":"IF($B40=0,0,Input!G35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(G$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(G$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!H35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(H$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(H$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!I35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(I$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(I$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!J35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(J$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(J$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!K35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(K$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(K$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!L35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(L$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(L$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!M35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(M$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(M$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!N35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(N$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(N$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!O35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(O$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(O$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!P35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(P$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(P$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!Q35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(Q$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(Q$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!R35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(R$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(R$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!S35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(S$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(S$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!T35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(T$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(T$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!U35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(U$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(U$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!V35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(V$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(V$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!W35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(W$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(W$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!X35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(X$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(X$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!Y35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(Y$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(Y$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!Z35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(Z$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(Z$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AA35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AA$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AA$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AB35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AB$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AB$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AC35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AC$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AC$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AD35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AD$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AD$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AE35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AE$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AE$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AF35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AF$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AF$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AG35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AG$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AG$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AH35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AH$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AH$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AI35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AI$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AI$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AJ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AK35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AK$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AK$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AL35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AL$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AL$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AM35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AM$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AM$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AN35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AN$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AN$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AO35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AO$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AO$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AP35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AP$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AP$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AQ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AR35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AR$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AR$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AS35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AS$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AS$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AT35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AT$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AT$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AU35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AU$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AU$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AV35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AV$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AV$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AW35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AW$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AW$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AX35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AX$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AX$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AY35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AY$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AY$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!AZ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BA35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BA$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BA$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BB35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BB$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BB$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BC35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BC$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BC$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BD35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BD$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BD$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BE35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BE$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BE$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BF35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BF$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BF$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BG35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BG$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BG$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BH35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BH$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BH$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BI35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BI$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BI$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BJ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BK35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BK$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BK$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BL35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BL$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BL$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BM35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BM$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BM$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BN35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BN$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BN$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BO35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BO$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BO$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BP35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BP$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BP$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BQ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BR35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BR$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BR$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BS35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BS$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BS$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BT35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BT$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BT$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BU35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BU$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BU$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BV35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BV$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BV$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BW35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BW$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BW$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BX35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BX$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BX$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BY35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BY$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BY$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!BZ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CA35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CA$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CA$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CB35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CB$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CB$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CC35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CC$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CC$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CD35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CD$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CD$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CE35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CE$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CE$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CF35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CF$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CF$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CG35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CG$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CG$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CH35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CH$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CH$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CI35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CI$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CI$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CJ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CK35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CK$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CK$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CL35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CL$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CL$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CM35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CM$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CM$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CN35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CN$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CN$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CO35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CO$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CO$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CP35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CP$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CP$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CQ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CR35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CR$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CR$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CS35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CS$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CS$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CT35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CT$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CT$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CU35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CU$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CU$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CV35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CV$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CV$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CW35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CW$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CW$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CX35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CX$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CX$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CY35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CY$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CY$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!CZ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DA35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DA$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DA$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DB35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DB$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DB$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DC35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DC$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DC$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DD35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DD$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DD$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DE35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DE$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DE$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DF35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DF$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DF$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DG35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DG$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DG$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DH35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DH$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DH$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DI35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DI$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DI$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DJ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DK35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DK$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DK$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DL35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DL$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DL$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DM35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DM$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DM$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DN35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DN$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DN$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DO35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DO$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DO$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DP35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DP$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DP$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DQ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DR35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DR$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DR$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DS35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DS$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DS$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DT35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DT$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DT$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DU35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DU$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DU$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DV35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DV$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DV$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DW35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DW$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DW$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DX35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DX$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DX$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DY35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DY$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DY$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!DZ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EA35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EA$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EA$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EB35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EB$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EB$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EC35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EC$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EC$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!ED35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(ED$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(ED$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EE35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EE$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EE$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EF35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EF$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EF$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EG35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EG$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EG$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EH35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EH$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EH$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EI35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EI$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EI$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EJ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EK35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EK$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EK$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EL35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EL$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EL$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EM35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EM$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EM$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EN35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EN$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EN$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EO35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EO$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EO$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EP35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EP$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EP$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EQ35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!ER35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(ER$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(ER$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!ES35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(ES$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(ES$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!ET35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(ET$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(ET$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EU35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EU$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EU$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EV35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EV$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EV$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,Input!EW35*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP(EW$39,Parameters!$D$21:$U$167,4,FALSE)+Input!$E35/$B40*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B44)/$B40*VLOOKUP(EW$39,Parameters!$D$21:$U$167,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0}]
[{"$f":"Input!A36","v":"Purchased Receivables"},{"$f":"Input!C36","v":0},{"$f":"Input!F36","v":0},{"$f":"IF(ISERROR(Input!B36/Input!$B$8),\"-\",Input!B36/Input!$B$8)","v":"-"},0,{"$f":"IF(B41=0,\"-\",E41/B41)","v":"-"},{"$f":"IF($B41=0,0,Input!G36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(G$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(G$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!H36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(H$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(H$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!I36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(I$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(I$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!J36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(J$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(J$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!K36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(K$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(K$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!L36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(L$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(L$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!M36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(M$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(M$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!N36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(N$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(N$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!O36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(O$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(O$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!P36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(P$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(P$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!Q36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(Q$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(Q$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!R36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(R$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(R$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!S36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(S$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(S$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!T36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(T$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(T$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!U36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(U$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(U$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!V36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(V$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(V$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!W36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(W$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(W$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!X36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(X$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(X$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!Y36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(Y$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(Y$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!Z36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(Z$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(Z$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AA36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AA$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AB36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AB$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AC36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AC$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AD36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AD$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AE36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AE$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AF36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AF$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AG36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AG$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AH36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AH$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AI36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AI$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AJ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AK36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AK$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AL36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AL$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AM36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AM$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AN36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AN$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AO36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AO$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AP36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AP$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AQ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AR36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AR$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AS36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AS$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AT36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AT$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AU36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AU$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AV36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AV$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AW36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AW$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AX36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AX$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AY36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AY$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!AZ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(AZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BA36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BA$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BB36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BB$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BC36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BC$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BD36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BD$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BE36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BE$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BF36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BF$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BG36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BG$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BH36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BH$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BI36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BI$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BJ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BK36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BK$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BL36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BL$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BM36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BM$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BN36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BN$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BO36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BO$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BP36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BP$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BQ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BR36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BR$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BS36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BS$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BT36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BT$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BU36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BU$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BV36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BV$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BW36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BW$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BX36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BX$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BY36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BY$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!BZ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(BZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CA36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CA$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CB36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CB$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CC36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CC$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CD36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CD$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CE36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CE$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CF36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CF$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CG36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CG$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CH36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CH$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CI36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CI$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CJ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CK36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CK$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CL36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CL$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CM36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CM$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CN36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CN$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CO36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CO$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CP36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CP$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CQ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CR36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CR$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CS36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CS$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CT36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CT$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CU36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CU$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CV36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CV$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CW36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CW$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CX36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CX$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CY36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CY$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!CZ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(CZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DA36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DA$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DB36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DB$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DC36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DC$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DD36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DD$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DE36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DE$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DF36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DF$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DG36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DG$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DH36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DH$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DI36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DI$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DJ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DK36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DK$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DL36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DL$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DM36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DM$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DN36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DN$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DO36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DO$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DP36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DP$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DQ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DR36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DR$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DS36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DS$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DT36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DT$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DU36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DU$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DV36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DV$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DW36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DW$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DX36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DX$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DY36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DY$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!DZ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(DZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EA36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EA$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EB36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EB$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EC36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EC$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!ED36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(ED$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(ED$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EE36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EE$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EF36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EF$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EG36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EG$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EH36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EH$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EI36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EI$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EJ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EK36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EK$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EL36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EL$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EM36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EM$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EN36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EN$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EO36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EO$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EP36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EP$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EQ36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!ER36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(ER$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(ER$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!ES36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(ES$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(ES$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!ET36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(ET$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(ET$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EU36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EU$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EV36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EV$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,Input!EW36*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP(EW$39,Parameters!$D$21:$U$167,5,FALSE)+Input!$E36/$B41*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D36/$B41*VLOOKUP(EW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A37","v":"Project Finance"},{"$f":"Input!C37","v":0},{"$f":"Input!F37","v":0},{"$f":"IF(ISERROR(Input!B37/Input!$B$8),\"-\",Input!B37/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B42=0,0,Input!G37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(G$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(G$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!H37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(H$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(H$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!I37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(I$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(I$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!J37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(J$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(J$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!K37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(K$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(K$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!L37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(L$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(L$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!M37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(M$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(M$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!N37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(N$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(N$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!O37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(O$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(O$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!P37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(P$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(P$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!Q37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(Q$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(Q$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!R37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(R$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(R$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!S37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(S$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(S$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!T37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(T$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(T$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!U37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(U$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(U$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!V37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(V$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(V$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!W37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(W$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(W$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!X37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(X$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(X$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!Y37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(Y$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(Y$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!Z37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(Z$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(Z$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AA37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AA$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AB37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AB$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AC37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AC$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AD37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AD$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AE37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AE$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AF37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AF$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AG37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AG$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AH37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AH$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AI37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AI$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AJ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AK37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AK$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AL37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AL$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AM37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AM$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AN37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AN$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AO37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AO$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AP37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AP$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AQ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AR37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AR$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AS37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AS$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AT37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AT$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AU37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AU$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AV37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AV$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AW37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AW$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AX37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AX$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AY37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AY$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!AZ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(AZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BA37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BA$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BB37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BB$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BC37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BC$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BD37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BD$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BE37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BE$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BF37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BF$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BG37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BG$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BH37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BH$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BI37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BI$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BJ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BK37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BK$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BL37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BL$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BM37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BM$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BN37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BN$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BO37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BO$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BP37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BP$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BQ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BR37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BR$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BS37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BS$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BT37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BT$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BU37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BU$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BV37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BV$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BW37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BW$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BX37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BX$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BY37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BY$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!BZ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(BZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CA37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CA$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CB37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CB$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CC37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CC$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CD37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CD$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CE37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CE$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CF37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CF$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CG37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CG$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CH37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CH$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CI37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CI$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CJ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CK37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CK$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CL37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CL$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CM37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CM$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CN37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CN$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CO37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CO$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CP37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CP$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CQ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CR37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CR$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CS37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CS$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CT37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CT$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CU37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CU$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CV37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CV$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CW37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CW$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CX37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CX$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CY37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CY$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!CZ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(CZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DA37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DA$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DB37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DB$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DC37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DC$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DD37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DD$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DE37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DE$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DF37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DF$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DG37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DG$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DH37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DH$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DI37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DI$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DJ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DK37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DK$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DL37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DL$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DM37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DM$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DN37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DN$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DO37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DO$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DP37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DP$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DQ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DR37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DR$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DS37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DS$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DT37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DT$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DU37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DU$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DV37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DV$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DW37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DW$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DX37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DX$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DY37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DY$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!DZ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(DZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EA37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EA$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EB37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EB$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EC37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EC$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!ED37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(ED$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(ED$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EE37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EE$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EF37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EF$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EG37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EG$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EH37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EH$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EI37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EI$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EJ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EK37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EK$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EL37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EL$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EM37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EM$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EN37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EN$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EO37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EO$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EP37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EP$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EQ37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!ER37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(ER$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(ER$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!ES37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(ES$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(ES$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!ET37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(ET$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(ET$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EU37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EU$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EV37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EV$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,Input!EW37*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP(EW$39,Parameters!$D$21:$U$167,6,FALSE)+Input!$E37/$B42*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D37/$B42*VLOOKUP(EW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A38","v":"Object Finance"},{"$f":"Input!C38","v":0},{"$f":"Input!F38","v":0},{"$f":"IF(ISERROR(Input!B38/Input!$B$8),\"-\",Input!B38/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B43=0,0,Input!G38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(G$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(G$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!H38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(H$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(H$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!I38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(I$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(I$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!J38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(J$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(J$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!K38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(K$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(K$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!L38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(L$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(L$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!M38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(M$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(M$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!N38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(N$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(N$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!O38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(O$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(O$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!P38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(P$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(P$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!Q38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(Q$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(Q$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!R38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(R$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(R$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!S38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(S$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(S$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!T38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(T$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(T$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!U38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(U$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(U$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!V38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(V$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(V$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!W38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(W$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(W$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!X38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(X$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(X$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!Y38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(Y$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(Y$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!Z38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(Z$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(Z$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AA38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AA$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AB38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AB$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AC38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AC$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AD38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AD$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AE38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AE$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AF38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AF$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AG38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AG$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AH38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AH$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AI38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AI$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AJ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AK38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AK$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AL38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AL$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AM38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AM$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AN38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AN$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AO38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AO$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AP38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AP$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AQ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AR38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AR$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AS38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AS$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AT38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AT$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AU38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AU$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AV38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AV$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AW38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AW$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AX38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AX$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AY38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AY$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!AZ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(AZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BA38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BA$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BB38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BB$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BC38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BC$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BD38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BD$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BE38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BE$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BF38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BF$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BG38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BG$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BH38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BH$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BI38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BI$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BJ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BK38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BK$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BL38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BL$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BM38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BM$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BN38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BN$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BO38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BO$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BP38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BP$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BQ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BR38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BR$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BS38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BS$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BT38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BT$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BU38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BU$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BV38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BV$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BW38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BW$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BX38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BX$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BY38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BY$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!BZ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(BZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CA38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CA$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CB38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CB$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CC38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CC$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CD38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CD$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CE38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CE$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CF38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CF$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CG38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CG$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CH38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CH$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CI38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CI$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CJ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CK38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CK$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CL38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CL$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CM38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CM$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CN38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CN$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CO38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CO$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CP38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CP$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CQ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CR38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CR$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CS38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CS$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CT38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CT$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CU38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CU$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CV38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CV$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CW38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CW$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CX38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CX$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CY38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CY$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!CZ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(CZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DA38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DA$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DB38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DB$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DC38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DC$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DD38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DD$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DE38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DE$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DF38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DF$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DG38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DG$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DH38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DH$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DI38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DI$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DJ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DK38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DK$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DL38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DL$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DM38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DM$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DN38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DN$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DO38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DO$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DP38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DP$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DQ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DR38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DR$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DS38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DS$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DT38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DT$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DU38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DU$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DV38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DV$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DW38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DW$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DX38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DX$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DY38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DY$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!DZ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(DZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EA38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EA$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EB38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EB$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EC38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EC$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!ED38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(ED$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(ED$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EE38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EE$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EF38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EF$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EG38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EG$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EH38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EH$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EI38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EI$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EJ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EK38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EK$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EL38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EL$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EM38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EM$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EN38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EN$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EO38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EO$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EP38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EP$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EQ38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!ER38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(ER$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(ER$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!ES38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(ES$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(ES$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!ET38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(ET$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(ET$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EU38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EU$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EV38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EV$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,Input!EW38*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP(EW$39,Parameters!$D$21:$U$167,7,FALSE)+Input!$E38/$B43*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D38/$B43*VLOOKUP(EW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A39","v":"Commodities Finance"},{"$f":"Input!C39","v":0},{"$f":"Input!F39","v":0},{"$f":"IF(ISERROR(Input!B39/Input!$B$8),\"-\",Input!B39/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B44=0,0,Input!G39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(G$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(G$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!H39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(H$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(H$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!I39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(I$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(I$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!J39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(J$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(J$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!K39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(K$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(K$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!L39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(L$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(L$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!M39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(M$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(M$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!N39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(N$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(N$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!O39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(O$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(O$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!P39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(P$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(P$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!Q39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(Q$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(Q$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!R39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(R$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(R$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!S39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(S$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(S$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!T39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(T$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(T$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!U39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(U$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(U$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!V39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(V$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(V$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!W39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(W$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(W$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!X39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(X$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(X$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!Y39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(Y$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(Y$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!Z39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(Z$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(Z$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AA39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AA$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AB39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AB$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AC39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AC$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AD39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AD$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AE39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AE$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AF39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AF$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AG39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AG$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AH39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AH$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AI39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AI$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AJ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AK39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AK$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AL39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AL$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AM39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AM$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AN39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AN$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AO39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AO$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AP39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AP$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AQ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AR39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AR$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AS39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AS$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AT39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AT$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AU39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AU$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AV39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AV$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AW39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AW$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AX39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AX$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AY39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AY$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!AZ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(AZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BA39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BA$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BB39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BB$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BC39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BC$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BD39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BD$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BE39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BE$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BF39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BF$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BG39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BG$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BH39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BH$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BI39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BI$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BJ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BK39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BK$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BL39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BL$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BM39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BM$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BN39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BN$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BO39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BO$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BP39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BP$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BQ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BR39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BR$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BS39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BS$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BT39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BT$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BU39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BU$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BV39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BV$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BW39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BW$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BX39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BX$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BY39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BY$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!BZ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(BZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CA39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CA$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CB39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CB$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CC39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CC$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CD39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CD$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CE39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CE$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CF39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CF$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CG39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CG$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CH39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CH$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CI39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CI$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CJ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CK39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CK$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CL39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CL$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CM39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CM$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CN39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CN$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CO39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CO$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CP39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CP$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CQ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CR39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CR$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CS39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CS$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CT39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CT$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CU39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CU$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CV39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CV$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CW39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CW$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CX39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CX$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CY39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CY$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!CZ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(CZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DA39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DA$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DB39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DB$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DC39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DC$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DD39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DD$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DE39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DE$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DF39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DF$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DG39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DG$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DH39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DH$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DI39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DI$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DJ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DK39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DK$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DL39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DL$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DM39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DM$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DN39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DN$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DO39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DO$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DP39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DP$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DQ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DR39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DR$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DS39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DS$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DT39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DT$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DU39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DU$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DV39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DV$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DW39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DW$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DX39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DX$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DY39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DY$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!DZ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(DZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EA39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EA$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EB39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EB$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EC39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EC$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!ED39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(ED$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(ED$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EE39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EE$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EF39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EF$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EG39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EG$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EH39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EH$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EI39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EI$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EJ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EK39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EK$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EL39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EL$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EM39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EM$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EN39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EN$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EO39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EO$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EP39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EP$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EQ39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!ER39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(ER$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(ER$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!ES39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(ES$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(ES$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!ET39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(ET$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(ET$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EU39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EU$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EV39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EV$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,Input!EW39*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP(EW$39,Parameters!$D$21:$U$167,8,FALSE)+Input!$E39/$B44*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D39/$B44*VLOOKUP(EW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A40","v":"Income Producing Commercial Real Estate"},{"$f":"Input!C40","v":0},{"$f":"Input!F40","v":0},{"$f":"IF(ISERROR(Input!B40/Input!$B$8),\"-\",Input!B40/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B45=0,0,Input!G40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(G$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(G$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!H40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(H$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(H$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!I40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(I$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(I$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!J40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(J$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(J$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!K40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(K$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(K$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!L40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(L$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(L$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!M40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(M$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(M$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!N40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(N$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(N$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!O40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(O$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(O$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!P40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(P$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(P$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!Q40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(Q$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(Q$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!R40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(R$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(R$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!S40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(S$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(S$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!T40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(T$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(T$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!U40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(U$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(U$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!V40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(V$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(V$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!W40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(W$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(W$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!X40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(X$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(X$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!Y40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(Y$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(Y$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!Z40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(Z$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(Z$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AA40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AA$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AB40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AB$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AC40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AC$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AD40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AD$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AE40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AE$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AF40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AF$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AG40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AG$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AH40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AH$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AI40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AI$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AJ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AK40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AK$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AL40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AL$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AM40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AM$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AN40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AN$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AO40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AO$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AP40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AP$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AQ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AR40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AR$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AS40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AS$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AT40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AT$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AU40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AU$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AV40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AV$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AW40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AW$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AX40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AX$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AY40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AY$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!AZ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(AZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BA40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BA$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BB40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BB$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BC40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BC$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BD40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BD$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BE40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BE$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BF40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BF$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BG40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BG$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BH40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BH$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BI40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BI$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BJ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BK40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BK$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BL40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BL$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BM40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BM$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BN40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BN$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BO40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BO$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BP40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BP$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BQ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BR40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BR$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BS40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BS$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BT40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BT$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BU40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BU$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BV40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BV$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BW40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BW$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BX40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BX$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BY40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BY$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!BZ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(BZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CA40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CA$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CB40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CB$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CC40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CC$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CD40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CD$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CE40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CE$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CF40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CF$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CG40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CG$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CH40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CH$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CI40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CI$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CJ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CK40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CK$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CL40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CL$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CM40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CM$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CN40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CN$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CO40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CO$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CP40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CP$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CQ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CR40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CR$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CS40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CS$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CT40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CT$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CU40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CU$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CV40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CV$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CW40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CW$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CX40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CX$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CY40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CY$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!CZ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(CZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DA40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DA$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DB40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DB$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DC40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DC$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DD40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DD$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DE40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DE$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DF40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DF$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DG40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DG$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DH40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DH$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DI40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DI$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DJ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DK40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DK$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DL40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DL$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DM40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DM$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DN40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DN$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DO40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DO$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DP40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DP$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DQ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DR40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DR$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DS40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DS$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DT40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DT$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DU40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DU$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DV40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DV$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DW40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DW$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DX40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DX$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DY40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DY$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!DZ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(DZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EA40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EA$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EB40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EB$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EC40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EC$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!ED40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(ED$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(ED$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EE40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EE$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EF40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EF$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EG40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EG$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EH40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EH$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EI40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EI$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EJ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EK40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EK$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EL40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EL$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EM40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EM$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EN40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EN$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EO40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EO$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EP40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EP$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EQ40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!ER40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(ER$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(ER$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!ES40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(ES$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(ES$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!ET40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(ET$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(ET$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EU40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EU$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EV40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EV$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,Input!EW40*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP(EW$39,Parameters!$D$21:$U$167,9,FALSE)+Input!$E40/$B45*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D40/$B45*VLOOKUP(EW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A41","v":"Construction and Real Estate Development"},{"$f":"Input!C41","v":0},{"$f":"Input!F41","v":0},{"$f":"IF(ISERROR(Input!B41/Input!$B$8),\"-\",Input!B41/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B46=0,0,Input!G41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(G$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(G$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!H41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(H$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(H$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!I41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(I$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(I$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!J41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(J$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(J$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!K41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(K$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(K$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!L41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(L$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(L$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!M41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(M$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(M$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!N41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(N$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(N$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!O41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(O$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(O$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!P41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(P$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(P$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!Q41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(Q$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(Q$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!R41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(R$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(R$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!S41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(S$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(S$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!T41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(T$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(T$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!U41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(U$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(U$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!V41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(V$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(V$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!W41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(W$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(W$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!X41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(X$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(X$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!Y41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(Y$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(Y$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!Z41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(Z$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(Z$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AA41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AA$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AB41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AB$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AC41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AC$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AD41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AD$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AE41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AE$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AF41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AF$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AG41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AG$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AH41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AH$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AI41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AI$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AJ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AK41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AK$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AL41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AL$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AM41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AM$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AN41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AN$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AO41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AO$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AP41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AP$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AQ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AR41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AR$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AS41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AS$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AT41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AT$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AU41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AU$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AV41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AV$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AW41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AW$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AX41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AX$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AY41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AY$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!AZ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(AZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BA41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BA$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BB41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BB$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BC41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BC$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BD41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BD$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BE41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BE$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BF41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BF$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BG41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BG$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BH41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BH$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BI41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BI$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BJ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BK41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BK$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BL41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BL$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BM41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BM$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BN41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BN$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BO41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BO$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BP41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BP$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BQ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BR41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BR$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BS41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BS$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BT41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BT$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BU41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BU$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BV41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BV$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BW41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BW$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BX41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BX$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BY41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BY$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!BZ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(BZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CA41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CA$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CB41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CB$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CC41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CC$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CD41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CD$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CE41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CE$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CF41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CF$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CG41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CG$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CH41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CH$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CI41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CI$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CJ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CK41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CK$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CL41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CL$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CM41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CM$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CN41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CN$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CO41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CO$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CP41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CP$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CQ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CR41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CR$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CS41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CS$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CT41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CT$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CU41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CU$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CV41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CV$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CW41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CW$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CX41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CX$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CY41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CY$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!CZ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(CZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DA41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DA$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DB41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DB$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DC41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DC$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DD41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DD$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DE41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DE$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DF41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DF$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DG41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DG$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DH41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DH$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DI41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DI$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DJ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DK41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DK$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DL41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DL$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DM41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DM$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DN41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DN$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DO41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DO$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DP41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DP$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DQ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DR41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DR$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DS41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DS$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DT41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DT$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DU41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DU$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DV41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DV$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DW41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DW$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DX41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DX$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DY41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DY$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!DZ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(DZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EA41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EA$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EB41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EB$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EC41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EC$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!ED41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(ED$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(ED$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EE41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EE$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EF41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EF$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EG41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EG$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EH41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EH$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EI41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EI$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EJ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EK41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EK$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EL41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EL$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EM41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EM$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EN41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EN$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EO41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EO$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EP41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EP$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EQ41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!ER41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(ER$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(ER$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!ES41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(ES$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(ES$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!ET41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(ET$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(ET$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EU41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EU$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EV41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EV$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,Input!EW41*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP(EW$39,Parameters!$D$21:$U$167,10,FALSE)+Input!$E41/$B46*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D41/$B46*VLOOKUP(EW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A42","v":"Small and Medium Enterprises (SME)"},{"$f":"Input!C42","v":0},{"$f":"Input!F42","v":0},{"$f":"IF(ISERROR(Input!B42/Input!$B$8),\"-\",Input!B42/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B47=0,0,Input!G42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(G$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(G$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!H42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(H$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(H$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!I42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(I$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(I$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!J42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(J$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(J$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!K42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(K$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(K$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!L42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(L$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(L$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!M42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(M$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(M$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!N42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(N$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(N$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!O42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(O$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(O$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!P42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(P$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(P$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!Q42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(Q$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(Q$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!R42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(R$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(R$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!S42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(S$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(S$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!T42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(T$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(T$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!U42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(U$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(U$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!V42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(V$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(V$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!W42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(W$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(W$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!X42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(X$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(X$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!Y42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(Y$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(Y$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!Z42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(Z$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(Z$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AA42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AA$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AB42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AB$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AC42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AC$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AD42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AD$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AE42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AE$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AF42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AF$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AG42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AG$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AH42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AH$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AI42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AI$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AJ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AJ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AK42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AK$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AL42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AL$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AM42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AM$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AN42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AN$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AO42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AO$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AP42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AP$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AQ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AQ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AR42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AR$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AS42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AS$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AT42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AT$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AU42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AU$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AV42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AV$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AW42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AW$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AX42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AX$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AY42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AY$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!AZ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(AZ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(AZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BA42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BA$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BB42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BB$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BC42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BC$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BD42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BD$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BE42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BE$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BF42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BF$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BG42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BG$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BH42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BH$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BI42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BI$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BJ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BJ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BK42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BK$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BL42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BL$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BM42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BM$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BN42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BN$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BO42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BO$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BP42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BP$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BQ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BQ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BR42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BR$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BS42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BS$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BT42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BT$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BU42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BU$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BV42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BV$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BW42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BW$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BX42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BX$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BY42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BY$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!BZ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(BZ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(BZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CA42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CA$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CB42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CB$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CC42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CC$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CD42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CD$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CE42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CE$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CF42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CF$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CG42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CG$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CH42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CH$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CI42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CI$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CJ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CJ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CK42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CK$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CL42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CL$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CM42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CM$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CN42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CN$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CO42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CO$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CP42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CP$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CQ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CQ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CR42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CR$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CS42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CS$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CT42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CT$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CU42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CU$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CV42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CV$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CW42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CW$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CX42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CX$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CY42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CY$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!CZ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(CZ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(CZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DA42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DA$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DB42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DB$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DC42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DC$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DD42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DD$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DD$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DE42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DE$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DF42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DF$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DG42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DG$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DH42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DH$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DI42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DI$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DJ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DJ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DK42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DK$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DL42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DL$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DM42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DM$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DN42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DN$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DO42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DO$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DP42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DP$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DQ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DQ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DR42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DR$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DR$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DS42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DS$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DS$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DT42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DT$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DT$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DU42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DU$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DV42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DV$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DW42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DW$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DX42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DX$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DX$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DY42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DY$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DY$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!DZ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(DZ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(DZ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EA42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EA$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EA$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EB42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EB$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EB$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EC42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EC$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EC$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!ED42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(ED$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(ED$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EE42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EE$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EE$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EF42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EF$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EF$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EG42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EG$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EG$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EH42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EH$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EH$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EI42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EI$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EI$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EJ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EJ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EJ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EK42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EK$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EK$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EL42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EL$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EL$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EM42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EM$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EM$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EN42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EN$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EN$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EO42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EO$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EO$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EP42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EP$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EP$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EQ42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EQ$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EQ$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!ER42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(ER$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(ER$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!ES42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(ES$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(ES$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!ET42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(ET$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(ET$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EU42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EU$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EU$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EV42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EV$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EV$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,Input!EW42*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP(EW$39,Parameters!$D$21:$U$167,11,FALSE)+Input!$E42/$B47*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D42/$B47*VLOOKUP(EW$39,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
["Total",{"$f":"SUM(B40:B47)","v":0},{"$f":"SUM(C40:C47)","v":0},{"$f":"SUM(D40:D47)","v":0},{"$f":"SUM(E40:E47)","v":0},{"$f":"IF(B48=0,\"-\",E48/B48)","v":"-"},{"$f":"SUM(G40:G47)","v":0},{"$f":"SUM(H40:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT40:BT47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF40:EF47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Split of RWA By Geography"]
[{"$f":"Input!A47","v":"Retail Sector exposures"},"EAD","EAD Covered","Basel III RWA","S&P RWA before diversification","RW applied (average)","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe"]
[{"$f":"Input!A48","v":"Home Equity Line of Credit (HELOC)"},{"$f":"Input!C48","v":0},{"$f":"Input!F48","v":0},{"$f":"IF(ISERROR(Input!B48/Input!$B$8),\"-\",Input!B48/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G53:EW53)*(1-IF(B53=0,0,C53/B53)),0)","v":0},{"$f":"IF(B53=0,\"-\",E53/B53)","v":"-"},{"$f":"IF($B53=0,0,Input!G48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(G$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!H48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(H$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!I48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(I$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!J48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(J$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!K48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(K$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!L48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(L$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!M48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(M$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!N48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(N$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!O48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(O$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!P48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(P$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!Q48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!R48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(R$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!S48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(S$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!T48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(T$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!U48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(U$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!V48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(V$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!W48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(W$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!X48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(X$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!Y48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!Z48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AA48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AB48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AC48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AD48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AE48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AF48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AG48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AH48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AI48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AJ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AK48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AL48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AM48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AN48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AO48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AP48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AQ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AR48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AS48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AT48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AU48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AV48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AW48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AX48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AY48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!AZ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BA48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BB48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BC48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BD48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BE48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BF48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BG48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BH48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BI48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BJ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BK48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BL48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BM48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BN48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BO48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BP48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BQ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BR48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BS48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BT48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BU48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BV48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BW48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BX48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BY48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!BZ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CA48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CB48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CC48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CD48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CE48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CF48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CG48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CH48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CI48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CJ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CK48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CL48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CM48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CN48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CO48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CP48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CQ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CR48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CS48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CT48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CU48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CV48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CW48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CX48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CY48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!CZ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DA48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DB48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DC48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DD48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DE48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DF48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DG48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DH48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DI48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DJ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DK48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DL48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DM48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DN48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DO48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DP48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DQ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DR48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DS48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DT48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DU48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DV48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DW48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DX48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DY48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!DZ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EA48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EB48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EC48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!ED48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EE48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EF48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EG48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EH48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EI48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EJ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EK48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EL48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EM48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EN48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EO48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EP48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EQ48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!ER48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!ES48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!ET48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EU48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EV48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,Input!EW48*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,16,FALSE)+Input!$E48/$B53*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D48/$B53*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A49","v":"Subprime Mortgages (non-prime)"},{"$f":"Input!C49","v":0},{"$f":"Input!F49","v":0},{"$f":"IF(ISERROR(Input!B49/Input!$B$8),\"-\",Input!B49/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G54:EW54)*(1-IF(B54=0,0,C54/B54)),0)","v":0},{"$f":"IF(B54=0,\"-\",E54/B54)","v":"-"},{"$f":"IF($B54=0,0,Input!G49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(G$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!H49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(H$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!I49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(I$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!J49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(J$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!K49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(K$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!L49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(L$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!M49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(M$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!N49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(N$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!O49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(O$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!P49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(P$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!Q49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!R49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(R$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!S49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(S$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!T49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(T$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!U49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(U$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!V49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(V$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!W49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(W$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!X49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(X$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!Y49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!Z49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AA49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AB49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AC49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AD49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AE49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AF49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AG49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AH49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AI49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AJ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AK49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AL49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AM49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AN49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AO49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AP49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AQ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AR49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AS49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AT49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AU49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AV49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AW49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AX49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AY49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!AZ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BA49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BB49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BC49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BD49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BE49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BF49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BG49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BH49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BI49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BJ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BK49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BL49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BM49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BN49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BO49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BP49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BQ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BR49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BS49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BT49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BU49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BV49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BW49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BX49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BY49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!BZ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CA49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CB49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CC49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CD49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CE49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CF49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CG49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CH49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CI49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CJ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CK49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CL49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CM49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CN49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CO49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CP49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CQ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CR49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CS49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CT49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CU49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CV49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CW49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CX49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CY49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!CZ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DA49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DB49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DC49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DD49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DE49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DF49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DG49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DH49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DI49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DJ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DK49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DL49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DM49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DN49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DO49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DP49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DQ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DR49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DS49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DT49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DU49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DV49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DW49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DX49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DY49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!DZ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EA49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EB49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EC49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!ED49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EE49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EF49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EG49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EH49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EI49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EJ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EK49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EL49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EM49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EN49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EO49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EP49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EQ49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!ER49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!ES49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!ET49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EU49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EV49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,Input!EW49*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,15,FALSE)+Input!$E49/$B54*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D49/$B54*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A50","v":"Owner-Occupied Residential Mortgages (prime)"},{"$f":"Input!C50","v":0},{"$f":"Input!F50+SUM(E107:E112)","v":0},{"$f":"IF(ISERROR(Input!B50/Input!$B$8),\"-\",Input!B50/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G55:EW55)*(1-IF(B55=0,0,C55/B55)),0)","v":0},"-",{"$f":"IF($B55=0,0,Input!G50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(G$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!H50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(H$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!I50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(I$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!J50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(J$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!K50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(K$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!L50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(L$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!M50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(M$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!N50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(N$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!O50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(O$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!P50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(P$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!Q50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!R50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(R$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!S50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(S$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!T50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(T$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!U50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(U$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!V50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(V$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!W50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(W$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!X50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(X$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!Y50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!Z50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AA50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AB50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AC50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AD50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AE50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AF50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AG50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AH50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AI50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AJ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AK50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AL50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AM50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AN50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AO50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AP50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AQ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AR50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AS50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AT50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AU50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AV50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AW50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AX50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AY50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!AZ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BA50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BB50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BC50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BD50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BE50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BF50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BG50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BH50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BI50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BJ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BK50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BL50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BM50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BN50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BO50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BP50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BQ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BR50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BS50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BT50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BU50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BV50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BW50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BX50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BY50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!BZ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CA50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CB50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CC50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CD50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CE50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CF50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CG50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CH50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CI50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CJ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CK50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CL50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CM50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CN50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CO50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CP50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CQ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CR50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CS50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CT50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CU50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CV50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CW50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CX50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CY50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!CZ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DA50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DB50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DC50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DD50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DE50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DF50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DG50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DH50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DI50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DJ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DK50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DL50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DM50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DN50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DO50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DP50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DQ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DR50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DS50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DT50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DU50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DV50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DW50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DX50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DY50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!DZ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EA50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EB50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EC50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!ED50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EE50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EF50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EG50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EH50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EI50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EJ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EK50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EL50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EM50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EN50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EO50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EP50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EQ50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!ER50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!ES50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!ET50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EU50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EV50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,Input!EW50*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,2,FALSE)+Input!$E50/$B55*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D50/$B55*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A51","v":"Investment Mortgages"},{"$f":"Input!C51","v":0},{"$f":"Input!F51","v":0},{"$f":"IF(ISERROR(Input!B51/Input!$B$8),\"-\",Input!B51/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G56:EW56)*(1-IF(B56=0,0,C56/B56)),0)","v":0},"-",{"$f":"IF($B56=0,0,Input!G51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(G$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!H51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(H$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!I51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(I$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!J51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(J$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!K51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(K$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!L51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(L$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!M51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(M$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!N51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(N$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!O51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(O$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!P51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(P$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!Q51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!R51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(R$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!S51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(S$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!T51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(T$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!U51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(U$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!V51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(V$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!W51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(W$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!X51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(X$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!Y51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!Z51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AA51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AB51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AC51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AD51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AE51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AF51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AG51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AH51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AI51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AJ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AK51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AL51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AM51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AN51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AO51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AP51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AQ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AR51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AS51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AT51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AU51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AV51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AW51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AX51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AY51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!AZ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BA51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BB51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BC51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BD51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BE51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BF51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BG51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BH51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BI51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BJ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BK51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BL51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BM51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BN51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BO51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BP51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BQ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BR51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BS51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BT51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BU51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BV51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BW51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BX51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BY51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!BZ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CA51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CB51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CC51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CD51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CE51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CF51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CG51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CH51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CI51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CJ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CK51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CL51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CM51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CN51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CO51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CP51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CQ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CR51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CS51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CT51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CU51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CV51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CW51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CX51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CY51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!CZ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DA51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DB51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DC51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DD51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DE51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DF51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DG51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DH51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DI51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DJ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DK51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DL51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DM51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DN51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DO51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DP51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DQ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DR51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DS51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DT51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DU51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DV51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DW51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DX51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DY51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!DZ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EA51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EB51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EC51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!ED51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EE51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EF51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EG51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EH51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EI51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EJ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EK51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EL51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EM51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EN51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EO51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EP51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EQ51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!ER51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!ES51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!ET51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EU51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EV51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,Input!EW51*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,19,FALSE)+Input!$E51/$B56*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D51/$B56*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A52","v":"Self-Certified (low-doc) Mortgages"},{"$f":"Input!C52","v":0},{"$f":"Input!F52","v":0},{"$f":"IF(ISERROR(Input!B52/Input!$B$8),\"-\",Input!B52/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G57:EW57)*(1-IF(B57=0,0,C57/B57)),0)","v":0},"-",{"$f":"IF($B57=0,0,Input!G52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(G$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!H52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(H$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!I52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(I$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!J52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(J$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!K52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(K$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!L52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(L$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!M52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(M$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!N52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(N$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!O52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(O$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!P52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(P$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!Q52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!R52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(R$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!S52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(S$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!T52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(T$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!U52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(U$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!V52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(V$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!W52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(W$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!X52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(X$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!Y52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!Z52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AA52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AB52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AC52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AD52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AE52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AF52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AG52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AH52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AI52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AJ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AK52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AL52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AM52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AN52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AO52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AP52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AQ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AR52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AS52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AT52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AU52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AV52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AW52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AX52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AY52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!AZ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BA52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BB52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BC52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BD52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BE52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BF52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BG52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BH52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BI52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BJ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BK52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BL52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BM52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BN52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BO52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BP52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BQ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BR52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BS52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BT52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BU52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BV52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BW52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BX52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BY52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!BZ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CA52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CB52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CC52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CD52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CE52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CF52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CG52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CH52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CI52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CJ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CK52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CL52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CM52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CN52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CO52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CP52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CQ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CR52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CS52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CT52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CU52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CV52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CW52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CX52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CY52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!CZ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DA52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DB52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DC52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DD52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DE52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DF52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DG52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DH52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DI52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DJ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DK52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DL52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DM52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DN52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DO52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DP52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DQ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DR52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DS52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DT52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DU52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DV52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DW52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DX52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DY52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!DZ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EA52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EB52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EC52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!ED52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EE52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EF52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EG52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EH52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EI52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EJ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EK52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EL52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EM52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EN52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EO52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EP52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EQ52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!ER52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!ES52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!ET52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EU52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EV52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,Input!EW52*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,20,FALSE)+Input!$E52/$B57*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D52/$B57*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A53","v":"Credit Cards (Qualifying Revolving Exposures)"},{"$f":"Input!C53","v":0},{"$f":"Input!F53+SUM(F107:F112)","v":0},{"$f":"IF(ISERROR(Input!B53/Input!$B$8),\"-\",Input!B53/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G58:EW58)*(1-IF(B67=0,0,C58/B67)),0)","v":0},"-",{"$f":"IF($B58=0,0,Input!G53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(G$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!H53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(H$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!I53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(I$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!J53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(J$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!K53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(K$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!L53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(L$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!M53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(M$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!N53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(N$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!O53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(O$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!P53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(P$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!Q53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!R53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(R$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!S53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(S$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!T53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(T$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!U53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(U$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!V53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(V$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!W53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(W$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!X53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(X$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!Y53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!Z53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AA53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AB53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AC53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AD53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AE53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AF53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AG53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AH53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AI53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AJ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AK53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AL53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AM53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AN53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AO53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AP53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AQ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AR53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AS53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AT53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AU53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AV53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AW53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AX53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AY53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!AZ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BA53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BB53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BC53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BD53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BE53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BF53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BG53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BH53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BI53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BJ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BK53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BL53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BM53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BN53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BO53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BP53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BQ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BR53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BS53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BT53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BU53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BV53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BW53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BX53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BY53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!BZ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CA53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CB53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CC53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CD53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CE53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CF53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CG53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CH53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CI53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CJ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CK53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CL53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CM53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CN53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CO53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CP53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CQ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CR53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CS53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CT53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CU53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CV53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CW53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CX53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CY53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!CZ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DA53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DB53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DC53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DD53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DE53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DF53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DG53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DH53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DI53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DJ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DK53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DL53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DM53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DN53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DO53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DP53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DQ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DR53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DS53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DT53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DU53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DV53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DW53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DX53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DY53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!DZ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EA53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EB53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EC53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!ED53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EE53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EF53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EG53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EH53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EI53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EJ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EK53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EL53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EM53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EN53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EO53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EP53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EQ53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!ER53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!ES53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!ET53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EU53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EV53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,Input!EW53*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,12,FALSE)+Input!$E53/$B58*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D53/$B58*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A54","v":"Auto Loans"},{"$f":"Input!C54","v":0},{"$f":"Input!F54","v":0},{"$f":"IF(ISERROR(Input!B54/Input!$B$8),\"-\",Input!B54/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G59:EW59)*(1-IF(B59=0,0,C59/B59)),0)","v":0},"-",{"$f":"IF($B59=0,0,Input!G54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(G$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!H54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(H$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!I54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(I$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!J54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(J$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!K54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(K$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!L54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(L$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!M54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(M$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!N54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(N$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!O54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(O$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!P54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(P$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!Q54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!R54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(R$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!S54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(S$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!T54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(T$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!U54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(U$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!V54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(V$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!W54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(W$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!X54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(X$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!Y54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!Z54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AA54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AB54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AC54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AD54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AE54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AF54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AG54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AH54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AI54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AJ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AK54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AL54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AM54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AN54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AO54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AP54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AQ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AR54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AS54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AT54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AU54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AV54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AW54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AX54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AY54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!AZ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BA54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BB54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BC54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BD54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BE54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BF54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BG54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BH54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BI54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BJ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BK54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BL54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BM54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BN54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BO54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BP54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BQ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BR54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BS54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BT54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BU54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BV54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BW54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BX54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BY54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!BZ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CA54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CB54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CC54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CD54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CE54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CF54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CG54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CH54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CI54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CJ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CK54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CL54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CM54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CN54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CO54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CP54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CQ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CR54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CS54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CT54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CU54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CV54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CW54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CX54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CY54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!CZ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DA54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DB54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DC54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DD54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DE54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DF54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DG54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DH54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DI54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DJ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DK54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DL54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DM54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DN54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DO54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DP54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DQ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DR54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DS54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DT54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DU54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DV54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DW54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DX54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DY54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!DZ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EA54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EB54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EC54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!ED54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EE54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EF54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EG54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EH54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EI54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EJ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EK54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EL54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EM54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EN54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EO54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EP54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EQ54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!ER54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!ES54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!ET54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EU54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EV54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,Input!EW54*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,18,FALSE)+Input!$E54/$B59*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D54/$B59*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A55","v":"SME retail"},{"$f":"Input!C55","v":0},{"$f":"Input!F55","v":0},{"$f":"IF(ISERROR(Input!B55/Input!$B$8),\"-\",Input!B55/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G60:EW60)*(1-IF(B60=0,0,C60/B60)),0)","v":0},"-",{"$f":"IF($B60=0,0,Input!G55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(G$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!H55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(H$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!I55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(I$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!J55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(J$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!K55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(K$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!L55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(L$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!M55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(M$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!N55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(N$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!O55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(O$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!P55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(P$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!Q55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!R55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(R$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!S55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(S$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!T55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(T$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!U55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(U$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!V55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(V$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!W55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(W$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!X55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(X$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!Y55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!Z55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AA55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AB55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AC55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AD55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AE55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AF55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AG55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AH55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AI55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AJ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AK55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AL55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AM55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AN55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AO55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AP55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AQ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AR55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AS55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AT55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AU55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AV55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AW55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AX55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AY55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!AZ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BA55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BB55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BC55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BD55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BE55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BF55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BG55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BH55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BI55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BJ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BK55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BL55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BM55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BN55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BO55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BP55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BQ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BR55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BS55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BT55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BU55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BV55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BW55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BX55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BY55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!BZ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CA55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CB55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CC55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CD55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CE55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CF55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CG55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CH55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CI55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CJ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CK55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CL55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CM55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CN55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CO55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CP55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CQ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CR55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CS55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CT55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CU55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CV55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CW55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CX55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CY55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!CZ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DA55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DB55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DC55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DD55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DE55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DF55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DG55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DH55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DI55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DJ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DK55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DL55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DM55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DN55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DO55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DP55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DQ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DR55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DS55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DT55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DU55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DV55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DW55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DX55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DY55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!DZ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EA55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EB55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EC55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!ED55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EE55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EF55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EG55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EH55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EI55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EJ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EK55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EL55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EM55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EN55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EO55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EP55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EQ55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!ER55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!ES55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!ET55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EU55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EV55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,Input!EW55*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,13,FALSE)+Input!$E55/$B60*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D55/$B60*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
["Lombard/Margin loans  without floor",null,null,null,null,null,{"$f":"IF($B63=0,0,Input!G56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(G13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(G14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(G12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!H56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(H13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(H14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(H12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!I56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(I13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(I14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(I12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!J56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(J13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(J14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(J12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!K56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(K13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(K14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(K12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!L56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(L13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(L14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(L12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!M56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(M13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(M14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(M12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!N56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(N13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(N14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(N12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!O56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(O13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(O14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(O12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!P56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(P13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(P14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(P12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!Q56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(Q13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(Q14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(Q12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!R56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(R13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(R14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(R12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!S56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(S13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(S14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(S12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!T56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(T13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(T14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(T12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!U56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(U13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(U14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(U12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!V56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(V13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(V14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(V12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!W56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(W13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(W14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(W12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!X56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(X13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(X14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(X12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!Y56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(Y13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(Y14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(Y12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!Z56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(Z13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(Z14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(Z12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AA56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AA13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AB56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AB13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AC56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AC13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AD56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AD13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AD14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AD12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AE56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AE13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AF56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AF13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AG56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AG13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AH56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AH13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AI56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AI13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AJ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AJ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AK56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AK13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AL56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AL13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AM56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AM13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AN56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AN13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AO56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AO13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AP56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AP13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AQ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AQ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AR56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AR13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AR14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AR12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AS56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AS13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AS14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AS12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AT56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AT13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AT14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AT12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AU56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AU13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AV56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AV13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AW56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AW13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AX56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AX13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AX14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AX12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AY56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AY13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AY14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AY12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AZ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(AZ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(AZ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AZ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BA56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BA13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BB56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BB13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BC56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BC13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BD56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BD13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BD14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BD12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BE56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BE13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BF56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BF13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BG56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BG13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BH56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BH13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BI56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BI13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BJ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BJ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BK56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BK13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BL56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BL13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BM56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BM13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BN56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BN13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BO56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BO13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BP56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BP13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BQ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BQ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BR56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BR13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BR14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BR12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BS56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BS13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BS14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BS12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BT56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BT13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BT14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BT12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BU56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BU13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BV56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BV13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BW56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BW13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BX56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BX13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BX14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BX12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BY56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BY13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BY14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BY12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BZ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(BZ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(BZ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BZ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CA56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CA13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CB56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CB13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CC56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CC13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CD56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CD13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CD14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CD12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CE56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CE13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CF56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CF13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CG56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CG13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CH56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CH13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CI56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CI13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CJ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CJ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CK56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CK13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CL56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CL13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CM56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CM13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CN56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CN13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CO56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CO13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CP56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CP13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CQ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CQ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CR56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CR13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CR14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CR12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CS56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CS13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CS14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CS12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CT56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CT13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CT14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CT12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CU56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CU13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CV56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CV13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CW56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CW13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CX56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CX13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CX14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CX12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CY56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CY13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CY14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CY12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CZ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(CZ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(CZ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CZ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DA56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DA13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DB56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DB13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DC56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DC13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DD56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DD13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DD14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DD12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DE56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DE13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DF56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DF13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DG56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DG13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DH56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DH13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DI56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DI13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DJ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DJ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DK56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DK13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DL56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DL13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DM56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DM13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DN56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DN13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DO56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DO13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DP56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DP13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DQ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DQ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DR56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DR13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DR14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DR12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DS56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DS13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DS14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DS12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DT56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DT13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DT14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DT12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DU56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DU13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DV56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DV13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DW56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DW13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DX56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DX13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DX14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DX12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DY56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DY13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DY14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DY12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DZ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(DZ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(DZ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DZ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EA56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EA13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EB56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EB13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EC56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EC13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!ED56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(ED13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(ED14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(ED12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EE56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EE13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EF56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EF13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EG56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EG13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EH56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EH13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EI56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EI13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EJ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EJ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EK56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EK13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EL56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EL13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EM56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EM13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EN56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EN13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EO56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EO13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EP56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EP13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EQ56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EQ13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!ER56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(ER13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(ER14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(ER12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!ES56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(ES13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(ES14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(ES12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!ET56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(ET13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(ET14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(ET12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EU56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EU13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EV56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EV13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EW56*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(EW13,Parameters!$D$11:$Q$20,14,FALSE)+Input!$E56/$B63*VLOOKUP(EW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0}]
["Lombard/Margin loans  - Floor",null,null,null,null,null,{"$f":"IF($B63=0,0,Input!G56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(G13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(G14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(G12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!H56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(H13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(H14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(H12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!I56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(I13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(I14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(I12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!J56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(J13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(J14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(J12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!K56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(K13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(K14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(K12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!L56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(L13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(L14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(L12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!M56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(M13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(M14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(M12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!N56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(N13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(N14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(N12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!O56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(O13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(O14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(O12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!P56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(P13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(P14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(P12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!Q56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(Q13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(Q14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(Q12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!R56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(R13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(R14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(R12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!S56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(S13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(S14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(S12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!T56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(T13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(T14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(T12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!U56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(U13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(U14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(U12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!V56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(V13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(V14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(V12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!W56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(W13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(W14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(W12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!X56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(X13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(X14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(X12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!Y56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(Y13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(Y14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(Y12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!Z56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(Z13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(Z14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(Z12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AA56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AA13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AB56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AB13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AC56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AC13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AD56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AD13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AD14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AD12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AE56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AE13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AF56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AF13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AG56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AG13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AH56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AH13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AI56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AI13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AJ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AJ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AK56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AK13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AL56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AL13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AM56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AM13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AN56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AN13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AO56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AO13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AP56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AP13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AQ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AQ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AR56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AR13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AR14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AR12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AS56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AS13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AS14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AS12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AT56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AT13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AT14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AT12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AU56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AU13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AV56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AV13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AW56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AW13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AX56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AX13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AX14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AX12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AY56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AY13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AY14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AY12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!AZ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(AZ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(AZ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(AZ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BA56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BA13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BB56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BB13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BC56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BC13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BD56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BD13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BD14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BD12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BE56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BE13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BF56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BF13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BG56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BG13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BH56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BH13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BI56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BI13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BJ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BJ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BK56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BK13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BL56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BL13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BM56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BM13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BN56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BN13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BO56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BO13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BP56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BP13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BQ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BQ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BR56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BR13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BR14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BR12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BS56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BS13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BS14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BS12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BT56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BT13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BT14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BT12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BU56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BU13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BV56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BV13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BW56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BW13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BX56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BX13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BX14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BX12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BY56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BY13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BY14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BY12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!BZ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(BZ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(BZ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(BZ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CA56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CA13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CB56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CB13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CC56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CC13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CD56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CD13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CD14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CD12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CE56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CE13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CF56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CF13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CG56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CG13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CH56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CH13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CI56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CI13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CJ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CJ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CK56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CK13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CL56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CL13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CM56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CM13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CN56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CN13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CO56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CO13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CP56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CP13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CQ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CQ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CR56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CR13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CR14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CR12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CS56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CS13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CS14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CS12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CT56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CT13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CT14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CT12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CU56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CU13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CV56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CV13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CW56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CW13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CX56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CX13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CX14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CX12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CY56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CY13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CY14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CY12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!CZ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(CZ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(CZ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(CZ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DA56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DA13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DB56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DB13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DC56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DC13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DD56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DD13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DD14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DD12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DE56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DE13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DF56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DF13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DG56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DG13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DH56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DH13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DI56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DI13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DJ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DJ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DK56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DK13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DL56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DL13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DM56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DM13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DN56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DN13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DO56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DO13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DP56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DP13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DQ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DQ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DR56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DR13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DR14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DR12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DS56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DS13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DS14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DS12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DT56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DT13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DT14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DT12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DU56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DU13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DV56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DV13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DW56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DW13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DX56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DX13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DX14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DX12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DY56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DY13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DY14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DY12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!DZ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(DZ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(DZ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(DZ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EA56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EA13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EA14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EA12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EB56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EB13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EB14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EB12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EC56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EC13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EC14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EC12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!ED56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(ED13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(ED14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(ED12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EE56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EE13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EE14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EE12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EF56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EF13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EF14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EF12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EG56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EG13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EG14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EG12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EH56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EH13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EH14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EH12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EI56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EI13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EI14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EI12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EJ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EJ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EJ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EJ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EK56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EK13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EK14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EK12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EL56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EL13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EL14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EL12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EM56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EM13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EM14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EM12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EN56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EN13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EN14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EN12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EO56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EO13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EO14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EO12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EP56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EP13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EP14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EP12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EQ56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EQ13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EQ14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EQ12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!ER56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(ER13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(ER14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(ER12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!ES56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(ES13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(ES14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(ES12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!ET56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(ET13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(ET14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(ET12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EU56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EU13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EU14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EU12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EV56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EV13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EV14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EV12,Parameters!$D$11:$F$20,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,Input!EW56*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(EW13,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$E56/$B63*VLOOKUP(EW14,Parameters!$D$176:$F$197,3,FALSE)+Input!$D56/$B63*VLOOKUP(EW12,Parameters!$D$11:$F$20,3,FALSE)))","v":0}]
[{"$f":"Input!A56","v":"Lombard / Margin Loans"},{"$f":"Input!C56","v":0},{"$f":"Input!F56+SUM(Calculus!G107:G112)","v":0},{"$f":"IF(ISERROR(Input!B56/Input!$B$8),\"-\",Input!B56/Input!$B$8)","v":"-"},{"$f":"SUM(G63:EW63)","v":0},{"$f":"IF(B63=0,\"-\",E63/B63)","v":"-"},{"$f":"MAX(G61,G62)","v":0},{"$f":"MAX(H61,H62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BT61,BT62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EF61,EF62)","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(EO61,EO62)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"Input!A57","v":"Other retail "},{"$f":"Input!C57","v":0},{"$f":"Input!F57+SUM(H107:H112)","v":0},{"$f":"IF(ISERROR(Input!B57/Input!$B$8),\"-\",Input!B57/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G64:EW64)*(1-IF(B64=0,0,C64/B64)),0)","v":0},{"$f":"IF(B64=0,\"-\",E64/B64)","v":"-"},{"$f":"IF($B64=0,0,Input!G57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(G$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(G$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!H57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(H$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(H$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!I57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(I$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(I$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!J57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(J$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(J$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!K57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(K$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(K$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!L57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(L$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(L$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!M57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(M$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(M$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!N57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(N$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(N$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!O57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(O$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(O$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!P57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(P$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(P$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!Q57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(Q$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(Q$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!R57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(R$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(R$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!S57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(S$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(S$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!T57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(T$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(T$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!U57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(U$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(U$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!V57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(V$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(V$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!W57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(W$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(W$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!X57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(X$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(X$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!Y57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(Y$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(Y$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!Z57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(Z$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(Z$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AA57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AA$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AB57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AB$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AC57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AC$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AD57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AD$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AE57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AE$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AF57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AF$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AG57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AG$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AH57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AH$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AI57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AI$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AJ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AK57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AK$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AL57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AL$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AM57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AM$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AN57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AN$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AO57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AO$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AP57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AP$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AQ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AR57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AR$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AS57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AS$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AT57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AT$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AU57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AU$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AV57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AV$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AW57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AW$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AX57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AX$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AY57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AY$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!AZ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(AZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BA57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BA$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BB57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BB$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BC57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BC$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BD57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BD$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BE57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BE$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BF57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BF$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BG57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BG$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BH57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BH$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BI57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BI$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BJ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BK57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BK$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BL57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BL$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BM57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BM$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BN57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BN$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BO57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BO$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BP57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BP$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BQ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BR57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BR$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BS57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BS$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BT57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BT$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BU57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BU$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BV57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BV$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BW57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BW$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BX57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BX$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BY57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BY$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!BZ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(BZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CA57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CA$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CB57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CB$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CC57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CC$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CD57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CD$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CE57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CE$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CF57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CF$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CG57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CG$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CH57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CH$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CI57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CI$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CJ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CK57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CK$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CL57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CL$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CM57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CM$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CN57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CN$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CO57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CO$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CP57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CP$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CQ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CR57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CR$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CS57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CS$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CT57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CT$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CU57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CU$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CV57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CV$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CW57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CW$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CX57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CX$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CY57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CY$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!CZ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(CZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DA57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DA$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DB57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DB$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DC57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DC$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DD57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DD$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DD$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DE57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DE$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DF57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DF$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DG57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DG$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DH57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DH$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DI57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DI$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DJ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DK57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DK$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DL57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DL$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DM57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DM$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DN57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DN$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DO57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DO$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DP57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DP$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DQ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DR57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DR$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DR$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DS57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DS$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DS$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DT57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DT$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DT$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DU57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DU$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DV57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DV$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DW57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DW$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DX57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DX$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DX$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DY57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DY$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DY$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!DZ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(DZ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EA57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EA$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EA$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EB57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EB$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EB$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EC57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EC$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EC$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!ED57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(ED$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(ED$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EE57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EE$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EE$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EF57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EF$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EF$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EG57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EG$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EG$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EH57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EH$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EH$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EI57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EI$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EI$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EJ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EJ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EK57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EK$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EK$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EL57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EL$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EL$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EM57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EM$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EM$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EN57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EN$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EN$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EO57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EO$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EO$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EP57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EP$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EP$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EQ57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EQ$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!ER57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(ER$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(ER$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!ES57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(ES$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(ES$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!ET57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(ET$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(ET$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EU57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EU$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EU$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EV57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EV$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EV$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,Input!EW57*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP(EW$52,Parameters!$D$21:$X$167,14,FALSE)+Input!$E57/$B64*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D57/$B64*VLOOKUP(EW$52,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
["Total",{"$f":"SUM(B53:B64)","v":0},{"$f":"SUM(C53:C64)","v":0},{"$f":"SUM(D53:D64)","v":0},{"$f":"SUM(E53:E64)","v":0},{"$f":"IF(B65=0,\"-\",E65/B65)","v":"-"},{"$f":"SUM(G53:G60,G63:G64)","v":0},{"$f":"SUM(H53:H60,H63:H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT53:BT60,BT63:BT64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF53:EF60,EF63:EF64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EAD Adjusted for QRE exposure",{"$f":"IF(Input!B83+Input!C83=0,Input!C53,Input!$C$53-Input!$C$83+Input!$B$83*Parameters!E300)","v":0}]
[]
[null,"Split of RWA By Geography"]
[{"$f":"Input!A60","v":"Securitisation Sector exposures"},"AAA","AA","A","BBB","BB","B","CCC-C","NR","Deducted from regulatory capital","NO rating breakdown"]
[{"$f":"Input!A72","v":"Asset-Backed Commercial Paper"},{"$f":"IF($B82=0,0,Input!B72*Parameters!D$207/Calculus!$B82)","v":0},{"$f":"IF($B82=0,0,Input!C72*Parameters!E$207/Calculus!$B82)","v":0},{"$f":"IF($B82=0,0,Input!D72*Parameters!F$207/Calculus!$B82)","v":0},{"$f":"IF($B82=0,0,Input!E72*Parameters!G$207/Calculus!$B82)","v":0},{"$f":"IF($B82=0,0,Input!F72*Parameters!H$207/Calculus!$B82)","v":0},{"$f":"IF($B82=0,0,Input!G72*Parameters!I$207/Calculus!$B82)","v":0},{"$f":"IF($B82=0,0,Input!H72*Parameters!J$207/Calculus!$B82)","v":0},{"$f":"IF($B82=0,0,Input!I72*Parameters!K$207/Calculus!$B82)","v":0},{"$f":"IF($B82=0,0,Input!J72*Parameters!L$207/Calculus!$B82)","v":0},{"$f":"IF(SUM(B71:J71)<>0,0,IF(B82=0,0,B82*Parameters!$M$207/B82))","v":0}]
[{"$f":"Input!A73","v":"Asset-Backed Securities - Credit Card"},{"$f":"IF($B83=0,0,Input!B73*Parameters!D$207/Calculus!$B83)","v":0},{"$f":"IF($B83=0,0,Input!C73*Parameters!E$207/Calculus!$B83)","v":0},{"$f":"IF($B83=0,0,Input!D73*Parameters!F$207/Calculus!$B83)","v":0},{"$f":"IF($B83=0,0,Input!E73*Parameters!G$207/Calculus!$B83)","v":0},{"$f":"IF($B83=0,0,Input!F73*Parameters!H$207/Calculus!$B83)","v":0},{"$f":"IF($B83=0,0,Input!G73*Parameters!I$207/Calculus!$B83)","v":0},{"$f":"IF($B83=0,0,Input!H73*Parameters!J$207/Calculus!$B83)","v":0},{"$f":"IF($B83=0,0,Input!I73*Parameters!K$207/Calculus!$B83)","v":0},{"$f":"IF($B83=0,0,Input!J73*Parameters!L$207/Calculus!$B83)","v":0},{"$f":"IF(SUM(B72:J72)<>0,0,IF(B83=0,0,B83*Parameters!$M$207/B83))","v":0}]
[{"$f":"Input!A74","v":"Asset-Backed Securities - Receivables"},{"$f":"IF($B84=0,0,Input!B74*Parameters!D$207/Calculus!$B84)","v":0},{"$f":"IF($B84=0,0,Input!C74*Parameters!E$207/Calculus!$B84)","v":0},{"$f":"IF($B84=0,0,Input!D74*Parameters!F$207/Calculus!$B84)","v":0},{"$f":"IF($B84=0,0,Input!E74*Parameters!G$207/Calculus!$B84)","v":0},{"$f":"IF($B84=0,0,Input!F74*Parameters!H$207/Calculus!$B84)","v":0},{"$f":"IF($B84=0,0,Input!G74*Parameters!I$207/Calculus!$B84)","v":0},{"$f":"IF($B84=0,0,Input!H74*Parameters!J$207/Calculus!$B84)","v":0},{"$f":"IF($B84=0,0,Input!I74*Parameters!K$207/Calculus!$B84)","v":0},{"$f":"IF($B84=0,0,Input!J74*Parameters!L$207/Calculus!$B84)","v":0},{"$f":"IF(SUM(B73:J73)<>0,0,IF(B84=0,0,B84*Parameters!$M$207/B84))","v":0}]
[{"$f":"Input!A75","v":"Asset-Backed Securities - Auto loans"},{"$f":"IF($B85=0,0,Input!B75*Parameters!D$207/Calculus!$B85)","v":0},{"$f":"IF($B85=0,0,Input!C75*Parameters!E$207/Calculus!$B85)","v":0},{"$f":"IF($B85=0,0,Input!D75*Parameters!F$207/Calculus!$B85)","v":0},{"$f":"IF($B85=0,0,Input!E75*Parameters!G$207/Calculus!$B85)","v":0},{"$f":"IF($B85=0,0,Input!F75*Parameters!H$207/Calculus!$B85)","v":0},{"$f":"IF($B85=0,0,Input!G75*Parameters!I$207/Calculus!$B85)","v":0},{"$f":"IF($B85=0,0,Input!H75*Parameters!J$207/Calculus!$B85)","v":0},{"$f":"IF($B85=0,0,Input!I75*Parameters!K$207/Calculus!$B85)","v":0},{"$f":"IF($B85=0,0,Input!J75*Parameters!L$207/Calculus!$B85)","v":0},{"$f":"IF(SUM(B74:J74)<>0,0,IF(B85=0,0,B85*Parameters!$M$207/B85))","v":0}]
[{"$f":"Input!A76","v":"Asset-Backed Securities - Other"},{"$f":"IF($B86=0,0,Input!B76*Parameters!D$207/Calculus!$B86)","v":0},{"$f":"IF($B86=0,0,Input!C76*Parameters!E$207/Calculus!$B86)","v":0},{"$f":"IF($B86=0,0,Input!D76*Parameters!F$207/Calculus!$B86)","v":0},{"$f":"IF($B86=0,0,Input!E76*Parameters!G$207/Calculus!$B86)","v":0},{"$f":"IF($B86=0,0,Input!F76*Parameters!H$207/Calculus!$B86)","v":0},{"$f":"IF($B86=0,0,Input!G76*Parameters!I$207/Calculus!$B86)","v":0},{"$f":"IF($B86=0,0,Input!H76*Parameters!J$207/Calculus!$B86)","v":0},{"$f":"IF($B86=0,0,Input!I76*Parameters!K$207/Calculus!$B86)","v":0},{"$f":"IF($B86=0,0,Input!J76*Parameters!L$207/Calculus!$B86)","v":0},{"$f":"IF(SUM(B75:J75)<>0,0,IF(B86=0,0,B86*Parameters!$M$207/B86))","v":0}]
[{"$f":"Input!A77","v":"Collateralised Debt Obligations"},{"$f":"IF($B87=0,0,Input!B77*Parameters!D$207/Calculus!$B87)","v":0},{"$f":"IF($B87=0,0,Input!C77*Parameters!E$207/Calculus!$B87)","v":0},{"$f":"IF($B87=0,0,Input!D77*Parameters!F$207/Calculus!$B87)","v":0},{"$f":"IF($B87=0,0,Input!E77*Parameters!G$207/Calculus!$B87)","v":0},{"$f":"IF($B87=0,0,Input!F77*Parameters!H$207/Calculus!$B87)","v":0},{"$f":"IF($B87=0,0,Input!G77*Parameters!I$207/Calculus!$B87)","v":0},{"$f":"IF($B87=0,0,Input!H77*Parameters!J$207/Calculus!$B87)","v":0},{"$f":"IF($B87=0,0,Input!I77*Parameters!K$207/Calculus!$B87)","v":0},{"$f":"IF($B87=0,0,Input!J77*Parameters!L$207/Calculus!$B87)","v":0},{"$f":"IF(SUM(B76:J76)<>0,0,IF(B87=0,0,B87*Parameters!$M$207/B87))","v":0}]
[{"$f":"Input!A78","v":"Commercial Mortgage-Backed Securities"},{"$f":"IF($B88=0,0,Input!B78*Parameters!D$207/Calculus!$B88)","v":0},{"$f":"IF($B88=0,0,Input!C78*Parameters!E$207/Calculus!$B88)","v":0},{"$f":"IF($B88=0,0,Input!D78*Parameters!F$207/Calculus!$B88)","v":0},{"$f":"IF($B88=0,0,Input!E78*Parameters!G$207/Calculus!$B88)","v":0},{"$f":"IF($B88=0,0,Input!F78*Parameters!H$207/Calculus!$B88)","v":0},{"$f":"IF($B88=0,0,Input!G78*Parameters!I$207/Calculus!$B88)","v":0},{"$f":"IF($B88=0,0,Input!H78*Parameters!J$207/Calculus!$B88)","v":0},{"$f":"IF($B88=0,0,Input!I78*Parameters!K$207/Calculus!$B88)","v":0},{"$f":"IF($B88=0,0,Input!J78*Parameters!L$207/Calculus!$B88)","v":0},{"$f":"IF(SUM(B77:J77)<>0,0,IF(B88=0,0,B88*Parameters!$M$207/B88))","v":0}]
[{"$f":"Input!A79","v":"Residential Mortgage-Backed Securities"},{"$f":"IF($B89=0,0,Input!B79*Parameters!D$207/Calculus!$B89)","v":0},{"$f":"IF($B89=0,0,Input!C79*Parameters!E$207/Calculus!$B89)","v":0},{"$f":"IF($B89=0,0,Input!D79*Parameters!F$207/Calculus!$B89)","v":0},{"$f":"IF($B89=0,0,Input!E79*Parameters!G$207/Calculus!$B89)","v":0},{"$f":"IF($B89=0,0,Input!F79*Parameters!H$207/Calculus!$B89)","v":0},{"$f":"IF($B89=0,0,Input!G79*Parameters!I$207/Calculus!$B89)","v":0},{"$f":"IF($B89=0,0,Input!H79*Parameters!J$207/Calculus!$B89)","v":0},{"$f":"IF($B89=0,0,Input!I79*Parameters!K$207/Calculus!$B89)","v":0},{"$f":"IF($B89=0,0,Input!J79*Parameters!L$207/Calculus!$B89)","v":0},{"$f":"IF(SUM(B78:J78)<>0,0,IF(B89=0,0,B89*Parameters!$M$207/B89))","v":0}]
[]
[null,null,null,null,null,null,"Split of RWA By Geography"]
[{"$f":"Input!A60","v":"Securitisation Sector exposures"},"EAD","EAD Covered","Basel III RWA","S&P RWA before diversification","RW applied (average)","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe"]
[{"$f":"Input!A61","v":"Asset-Backed Commercial Paper"},{"$f":"Input!C61","v":0},{"$f":"Input!F61","v":0},{"$f":"IF(ISERROR(Input!B61/Input!$B$8),\"-\",Input!B61/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G82:EW82)*(1-IF(B82=0,0,C82/B82)),0)","v":0},{"$f":"IF(B82=0,\"-\",E82/B82)","v":"-"},{"$f":"IF($B82=0,0,Input!G61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(G$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!H61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(H$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!I61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(I$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!J61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(J$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!K61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(K$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!L61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(L$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!M61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(M$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!N61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(N$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!O61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(O$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!P61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(P$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!Q61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(Q$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!R61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(R$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!S61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(S$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!T61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(T$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!U61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(U$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!V61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(V$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!W61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(W$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!X61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(X$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!Y61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(Y$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!Z61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(Z$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AA61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AB61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AC61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AD61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AE61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AF61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AG61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AH61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AI61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AJ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AK61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AL61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AM61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AN61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AO61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AP61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AQ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AR61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AS61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AT61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AU61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AV61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AW61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AX61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AY61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!AZ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(AZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BA61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BB61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BC61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BD61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BE61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BF61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BG61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BH61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BI61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BJ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BK61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BL61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BM61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BN61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BO61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BP61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BQ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BR61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BS61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BT61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BU61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BV61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BW61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BX61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BY61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!BZ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(BZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CA61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CB61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CC61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CD61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CE61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CF61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CG61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CH61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CI61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CJ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CK61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CL61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CM61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CN61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CO61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CP61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CQ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CR61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CS61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CT61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CU61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CV61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CW61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CX61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CY61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!CZ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(CZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DA61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DB61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DC61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DD61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DE61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DF61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DG61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DH61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DI61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DJ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DK61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DL61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DM61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DN61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DO61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DP61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DQ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DR61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DS61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DT61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DU61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DV61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DW61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DX61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DY61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!DZ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(DZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EA61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EB61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EC61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!ED61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(ED$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EE61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EF61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EG61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EH61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EI61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EJ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EK61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EL61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EM61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EN61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EO61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EP61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EQ61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!ER61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(ER$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!ES61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(ES$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!ET61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(ET$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EU61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EV61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,Input!EW61*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP(EW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A62","v":"Asset-Backed Securities - Credit Card"},{"$f":"Input!C62","v":0},{"$f":"Input!F62","v":0},{"$f":"IF(ISERROR(Input!B62/Input!$B$8),\"-\",Input!B62/Input!$B$8)","v":"-"},0,{"$f":"IF(B83=0,\"-\",E83/B83)","v":"-"},{"$f":"IF($B83=0,0,Input!G62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(G$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!H62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(H$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!I62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(I$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!J62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(J$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!K62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(K$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!L62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(L$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!M62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(M$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!N62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(N$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!O62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(O$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!P62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(P$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!Q62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(Q$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!R62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(R$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!S62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(S$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!T62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(T$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!U62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(U$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!V62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(V$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!W62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(W$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!X62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(X$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!Y62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(Y$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!Z62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(Z$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AA62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AB62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AC62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AD62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AE62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AF62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AG62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AH62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AI62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AJ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AK62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AL62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AM62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AN62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AO62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AP62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AQ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AR62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AS62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AT62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AU62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AV62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AW62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AX62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AY62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!AZ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(AZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BA62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BB62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BC62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BD62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BE62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BF62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BG62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BH62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BI62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BJ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BK62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BL62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BM62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BN62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BO62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BP62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BQ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BR62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BS62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BT62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BU62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BV62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BW62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BX62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BY62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!BZ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(BZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CA62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CB62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CC62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CD62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CE62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CF62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CG62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CH62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CI62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CJ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CK62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CL62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CM62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CN62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CO62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CP62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CQ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CR62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CS62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CT62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CU62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CV62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CW62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CX62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CY62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!CZ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(CZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DA62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DB62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DC62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DD62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DE62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DF62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DG62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DH62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DI62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DJ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DK62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DL62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DM62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DN62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DO62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DP62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DQ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DR62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DS62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DT62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DU62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DV62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DW62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DX62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DY62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!DZ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(DZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EA62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EB62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EC62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!ED62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(ED$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EE62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EF62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EG62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EH62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EI62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EJ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EK62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EL62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EM62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EN62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EO62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EP62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EQ62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!ER62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(ER$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!ES62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(ES$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!ET62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(ET$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EU62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EV62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,Input!EW62*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP(EW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A63","v":"Asset-Backed Securities - Receivables"},{"$f":"Input!C63","v":0},{"$f":"Input!F63","v":0},{"$f":"IF(ISERROR(Input!B63/Input!$B$8),\"-\",Input!B63/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B84=0,0,Input!G63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(G$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!H63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(H$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!I63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(I$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!J63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(J$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!K63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(K$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!L63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(L$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!M63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(M$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!N63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(N$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!O63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(O$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!P63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(P$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!Q63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(Q$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!R63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(R$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!S63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(S$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!T63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(T$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!U63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(U$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!V63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(V$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!W63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(W$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!X63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(X$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!Y63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(Y$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!Z63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(Z$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AA63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AB63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AC63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AD63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AE63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AF63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AG63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AH63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AI63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AJ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AK63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AL63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AM63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AN63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AO63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AP63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AQ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AR63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AS63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AT63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AU63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AV63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AW63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AX63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AY63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!AZ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(AZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BA63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BB63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BC63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BD63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BE63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BF63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BG63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BH63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BI63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BJ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BK63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BL63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BM63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BN63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BO63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BP63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BQ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BR63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BS63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BT63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BU63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BV63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BW63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BX63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BY63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!BZ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(BZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CA63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CB63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CC63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CD63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CE63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CF63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CG63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CH63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CI63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CJ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CK63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CL63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CM63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CN63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CO63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CP63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CQ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CR63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CS63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CT63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CU63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CV63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CW63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CX63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CY63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!CZ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(CZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DA63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DB63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DC63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DD63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DE63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DF63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DG63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DH63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DI63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DJ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DK63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DL63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DM63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DN63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DO63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DP63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DQ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DR63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DS63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DT63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DU63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DV63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DW63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DX63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DY63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!DZ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(DZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EA63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EB63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EC63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!ED63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(ED$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EE63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EF63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EG63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EH63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EI63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EJ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EK63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EL63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EM63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EN63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EO63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EP63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EQ63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!ER63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(ER$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!ES63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(ES$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!ET63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(ET$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EU63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EV63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,Input!EW63*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP(EW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A64","v":"Asset-Backed Securities - Auto loans"},{"$f":"Input!C64","v":0},{"$f":"Input!F64","v":0},{"$f":"IF(ISERROR(Input!B64/Input!$B$8),\"-\",Input!B64/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B85=0,0,Input!G64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(G$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!H64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(H$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!I64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(I$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!J64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(J$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!K64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(K$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!L64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(L$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!M64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(M$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!N64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(N$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!O64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(O$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!P64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(P$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!Q64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(Q$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!R64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(R$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!S64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(S$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!T64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(T$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!U64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(U$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!V64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(V$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!W64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(W$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!X64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(X$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!Y64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(Y$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!Z64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(Z$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AA64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AB64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AC64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AD64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AE64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AF64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AG64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AH64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AI64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AJ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AK64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AL64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AM64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AN64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AO64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AP64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AQ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AR64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AS64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AT64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AU64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AV64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AW64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AX64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AY64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!AZ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(AZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BA64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BB64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BC64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BD64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BE64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BF64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BG64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BH64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BI64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BJ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BK64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BL64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BM64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BN64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BO64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BP64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BQ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BR64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BS64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BT64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BU64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BV64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BW64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BX64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BY64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!BZ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(BZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CA64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CB64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CC64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CD64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CE64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CF64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CG64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CH64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CI64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CJ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CK64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CL64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CM64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CN64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CO64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CP64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CQ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CR64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CS64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CT64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CU64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CV64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CW64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CX64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CY64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!CZ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(CZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DA64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DB64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DC64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DD64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DE64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DF64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DG64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DH64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DI64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DJ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DK64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DL64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DM64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DN64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DO64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DP64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DQ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DR64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DS64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DT64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DU64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DV64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DW64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DX64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DY64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!DZ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(DZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EA64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EB64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EC64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!ED64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(ED$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EE64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EF64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EG64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EH64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EI64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EJ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EK64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EL64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EM64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EN64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EO64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EP64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EQ64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!ER64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(ER$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!ES64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(ES$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!ET64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(ET$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EU64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EV64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,Input!EW64*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP(EW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A65","v":"Asset-Backed Securities - Other"},{"$f":"Input!C65","v":0},{"$f":"Input!F65","v":0},{"$f":"IF(ISERROR(Input!B65/Input!$B$8),\"-\",Input!B65/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B86=0,0,Input!G65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(G$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!H65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(H$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!I65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(I$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!J65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(J$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!K65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(K$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!L65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(L$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!M65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(M$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!N65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(N$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!O65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(O$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!P65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(P$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!Q65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(Q$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!R65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(R$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!S65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(S$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!T65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(T$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!U65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(U$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!V65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(V$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!W65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(W$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!X65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(X$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!Y65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(Y$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!Z65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(Z$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AA65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AB65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AC65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AD65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AE65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AF65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AG65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AH65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AI65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AJ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AK65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AL65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AM65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AN65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AO65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AP65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AQ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AR65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AS65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AT65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AU65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AV65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AW65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AX65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AY65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!AZ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(AZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BA65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BB65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BC65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BD65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BE65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BF65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BG65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BH65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BI65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BJ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BK65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BL65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BM65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BN65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BO65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BP65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BQ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BR65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BS65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BT65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BU65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BV65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BW65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BX65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BY65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!BZ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(BZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CA65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CB65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CC65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CD65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CE65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CF65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CG65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CH65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CI65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CJ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CK65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CL65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CM65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CN65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CO65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CP65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CQ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CR65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CS65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CT65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CU65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CV65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CW65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CX65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CY65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!CZ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(CZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DA65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DB65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DC65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DD65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DE65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DF65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DG65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DH65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DI65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DJ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DK65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DL65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DM65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DN65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DO65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DP65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DQ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DR65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DS65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DT65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DU65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DV65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DW65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DX65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DY65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!DZ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(DZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EA65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EB65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EC65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!ED65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(ED$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EE65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EF65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EG65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EH65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EI65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EJ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EK65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EL65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EM65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EN65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EO65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EP65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EQ65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!ER65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(ER$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!ES65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(ES$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!ET65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(ET$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EU65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EV65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,Input!EW65*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP(EW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A66","v":"Collateralised Debt Obligations"},{"$f":"Input!C66","v":0},{"$f":"Input!F66","v":0},{"$f":"IF(ISERROR(Input!B66/Input!$B$8),\"-\",Input!B66/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B87=0,0,Input!G66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(G$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!H66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(H$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!I66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(I$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!J66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(J$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!K66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(K$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!L66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(L$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!M66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(M$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!N66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(N$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!O66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(O$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!P66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(P$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!Q66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(Q$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!R66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(R$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!S66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(S$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!T66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(T$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!U66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(U$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!V66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(V$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!W66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(W$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!X66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(X$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!Y66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(Y$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!Z66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(Z$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AA66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AB66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AC66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AD66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AE66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AF66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AG66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AH66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AI66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AJ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AK66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AL66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AM66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AN66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AO66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AP66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AQ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AR66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AS66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AT66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AU66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AV66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AW66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AX66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AY66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!AZ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(AZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BA66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BB66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BC66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BD66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BE66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BF66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BG66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BH66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BI66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BJ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BK66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BL66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BM66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BN66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BO66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BP66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BQ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BR66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BS66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BT66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BU66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BV66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BW66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BX66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BY66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!BZ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(BZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CA66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CB66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CC66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CD66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CE66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CF66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CG66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CH66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CI66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CJ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CK66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CL66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CM66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CN66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CO66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CP66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CQ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CR66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CS66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CT66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CU66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CV66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CW66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CX66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CY66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!CZ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(CZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DA66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DB66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DC66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DD66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DE66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DF66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DG66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DH66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DI66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DJ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DK66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DL66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DM66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DN66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DO66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DP66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DQ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DR66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DS66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DT66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DU66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DV66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DW66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DX66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DY66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!DZ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(DZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EA66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EB66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EC66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!ED66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(ED$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EE66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EF66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EG66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EH66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EI66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EJ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EK66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EL66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EM66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EN66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EO66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EP66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EQ66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!ER66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(ER$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!ES66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(ES$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!ET66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(ET$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EU66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EV66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,Input!EW66*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP(EW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A67","v":"Commercial Mortgage-Backed Securities"},{"$f":"Input!C67","v":0},{"$f":"Input!F67","v":0},{"$f":"IF(ISERROR(Input!B67/Input!$B$8),\"-\",Input!B67/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B88=0,0,Input!G67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(G$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!H67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(H$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!I67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(I$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!J67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(J$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!K67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(K$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!L67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(L$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!M67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(M$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!N67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(N$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!O67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(O$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!P67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(P$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!Q67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(Q$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!R67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(R$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!S67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(S$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!T67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(T$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!U67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(U$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!V67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(V$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!W67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(W$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!X67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(X$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!Y67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(Y$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!Z67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(Z$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AA67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AB67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AC67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AD67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AE67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AF67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AG67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AH67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AI67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AJ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AK67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AL67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AM67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AN67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AO67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AP67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AQ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AR67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AS67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AT67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AU67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AV67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AW67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AX67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AY67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!AZ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(AZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BA67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BB67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BC67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BD67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BE67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BF67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BG67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BH67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BI67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BJ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BK67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BL67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BM67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BN67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BO67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BP67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BQ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BR67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BS67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BT67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BU67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BV67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BW67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BX67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BY67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!BZ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(BZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CA67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CB67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CC67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CD67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CE67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CF67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CG67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CH67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CI67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CJ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CK67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CL67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CM67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CN67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CO67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CP67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CQ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CR67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CS67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CT67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CU67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CV67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CW67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CX67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CY67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!CZ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(CZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DA67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DB67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DC67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DD67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DE67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DF67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DG67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DH67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DI67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DJ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DK67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DL67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DM67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DN67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DO67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DP67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DQ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DR67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DS67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DT67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DU67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DV67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DW67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DX67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DY67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!DZ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(DZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EA67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EB67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EC67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!ED67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(ED$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EE67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EF67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EG67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EH67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EI67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EJ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EK67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EL67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EM67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EN67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EO67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EP67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EQ67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!ER67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(ER$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!ES67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(ES$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!ET67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(ET$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EU67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EV67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,Input!EW67*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP(EW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
[{"$f":"Input!A68","v":"Residential Mortgage-Backed Securities"},{"$f":"Input!C68","v":0},{"$f":"Input!F68","v":0},{"$f":"IF(ISERROR(Input!B68/Input!$B$8),\"-\",Input!B68/Input!$B$8)","v":"-"},0,"-",{"$f":"IF($B89=0,0,Input!G68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(G$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!H68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(H$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!I68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(I$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!J68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(J$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!K68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(K$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!L68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(L$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!M68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(M$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!N68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(N$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!O68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(O$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!P68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(P$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!Q68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(Q$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!R68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(R$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!S68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(S$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!T68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(T$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!U68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(U$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!V68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(V$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!W68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(W$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!X68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(X$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!Y68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(Y$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!Z68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(Z$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AA68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AB68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AC68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AD68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AE68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AF68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AG68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AH68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AI68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AJ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AK68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AL68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AM68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AN68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AO68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AP68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AQ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AR68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AS68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AT68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AU68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AV68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AW68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AX68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AY68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!AZ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(AZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BA68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BB68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BC68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BD68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BE68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BF68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BG68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BH68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BI68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BJ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BK68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BL68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BM68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BN68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BO68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BP68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BQ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BR68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BS68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BT68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BU68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BV68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BW68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BX68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BY68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!BZ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(BZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CA68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CB68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CC68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CD68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CE68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CF68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CG68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CH68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CI68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CJ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CK68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CL68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CM68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CN68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CO68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CP68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CQ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CR68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CS68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CT68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CU68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CV68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CW68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CX68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CY68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!CZ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(CZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DA68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DB68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DC68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DD68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DD$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DE68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DF68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DG68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DH68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DI68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DJ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DK68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DL68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DM68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DN68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DO68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DP68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DQ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DR68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DR$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DS68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DS$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DT68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DT$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DU68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DV68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DW68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DX68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DX$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DY68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DY$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!DZ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(DZ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EA68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EA$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EB68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EB$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EC68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EC$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!ED68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(ED$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EE68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EE$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EF68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EF$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EG68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EG$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EH68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EH$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EI68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EI$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EJ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EJ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EK68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EK$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EL68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EL$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EM68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EM$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EN68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EN$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EO68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EO$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EP68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EP$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EQ68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EQ$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!ER68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(ER$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!ES68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(ES$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!ET68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(ET$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EU68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EU$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EV68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EV$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,Input!EW68*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP(EW$81,Parameters!$D$21:$X$167,3,FALSE)))","v":0}]
["Total",{"$f":"SUM(B82:B89)","v":0},{"$f":"SUM(C82:C89)","v":0},0,0,{"$f":"IF(B90=0,\"-\",E90/B90)","v":"-"},{"$f":"SUM(G82:G89)","v":0},{"$f":"SUM(H82:H89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT82:BT89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF82:EF89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Split of RWA By Geography"]
[{"$f":"Input!A87","v":"Other items Sector exposures"},"EAD","EAD Covered","Basel III RWA","S&P RWA before diversification","RW applied (average)","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe"]
[{"$f":"Input!A88","v":"Residual Value Exposure"},{"$f":"Input!C88","v":0},{"$f":"Input!F88","v":0},{"$f":"IF(ISERROR(Input!B88/Input!$B$8),\"-\",Input!B88/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G94:EW94)*(1-IF(B94=0,0,C94/B94)),0)","v":0},{"$f":"IF(B94=0,\"-\",E94/B94)","v":"-"},{"$f":"IF($B94=0,0,Input!G88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(G$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(G$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!H88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(H$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(H$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!I88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(I$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(I$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!J88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(J$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(J$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!K88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(K$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(K$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!L88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(L$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(L$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!M88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(M$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(M$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!N88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(N$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(N$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!O88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(O$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(O$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!P88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(P$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(P$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!Q88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(Q$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(Q$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!R88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(R$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(R$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!S88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(S$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(S$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!T88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(T$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(T$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!U88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(U$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(U$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!V88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(V$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(V$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!W88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(W$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(W$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!X88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(X$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(X$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!Y88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(Y$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(Y$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!Z88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(Z$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(Z$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AA88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AB88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AC88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AD88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AE88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AF88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AG88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AH88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AI88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AJ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AK88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AL88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AM88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AN88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AO88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AP88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AQ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AR88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AS88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AT88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AU88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AV88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AW88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AX88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AY88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!AZ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(AZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(AZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BA88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BB88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BC88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BD88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BE88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BF88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BG88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BH88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BI88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BJ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BK88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BL88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BM88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BN88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BO88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BP88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BQ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BR88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BS88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BT88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BU88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BV88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BW88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BX88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BY88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!BZ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(BZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(BZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CA88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CB88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CC88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CD88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CE88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CF88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CG88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CH88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CI88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CJ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CK88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CL88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CM88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CN88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CO88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CP88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CQ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CR88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CS88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CT88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CU88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CV88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CW88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CX88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CY88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!CZ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(CZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(CZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DA88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DB88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DC88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DD88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DE88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DF88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DG88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DH88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DI88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DJ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DK88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DL88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DM88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DN88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DO88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DP88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DQ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DR88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DS88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DT88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DU88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DV88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DW88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DX88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DY88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!DZ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(DZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(DZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EA88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EB88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EC88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!ED88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(ED$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(ED$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EE88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EF88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EG88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EH88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EI88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EJ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EK88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EL88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EM88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EN88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EO88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EP88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EQ88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!ER88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(ER$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(ER$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!ES88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(ES$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(ES$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!ET88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(ET$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(ET$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EU88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EV88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,Input!EW88*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP(EW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E88/$B94*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP(EW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A89","v":"Past Due Exposure"},{"$f":"Input!C89","v":0},{"$f":"Input!F89","v":0},{"$f":"IF(ISERROR(Input!B89/Input!$B$8),\"-\",Input!B89/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G95:EW95)*(1-IF(B95=0,0,C95/B95)),0)","v":0},{"$f":"IF(B95=0,\"-\",E95/B95)","v":"-"},{"$f":"IF($B95=0,0,Input!G89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(G$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(G$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!H89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(H$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(H$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!I89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(I$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(I$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!J89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(J$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(J$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!K89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(K$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(K$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!L89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(L$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(L$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!M89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(M$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(M$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!N89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(N$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(N$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!O89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(O$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(O$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!P89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(P$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(P$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!Q89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(Q$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(Q$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!R89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(R$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(R$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!S89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(S$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(S$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!T89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(T$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(T$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!U89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(U$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(U$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!V89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(V$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(V$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!W89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(W$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(W$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!X89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(X$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(X$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!Y89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(Y$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(Y$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!Z89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(Z$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(Z$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AA89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AB89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AC89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AD89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AE89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AF89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AG89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AH89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AI89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AJ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AK89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AL89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AM89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AN89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AO89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AP89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AQ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AR89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AS89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AT89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AU89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AV89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AW89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AX89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AY89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!AZ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(AZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(AZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BA89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BB89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BC89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BD89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BE89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BF89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BG89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BH89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BI89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BJ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BK89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BL89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BM89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BN89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BO89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BP89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BQ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BR89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BS89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BT89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BU89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BV89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BW89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BX89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BY89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!BZ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(BZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(BZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CA89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CB89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CC89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CD89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CE89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CF89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CG89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CH89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CI89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CJ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CK89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CL89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CM89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CN89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CO89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CP89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CQ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CR89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CS89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CT89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CU89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CV89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CW89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CX89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CY89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!CZ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(CZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(CZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DA89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DB89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DC89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DD89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DE89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DF89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DG89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DH89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DI89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DJ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DK89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DL89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DM89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DN89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DO89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DP89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DQ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DR89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DS89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DT89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DU89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DV89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DW89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DX89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DY89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!DZ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(DZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(DZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EA89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EB89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EC89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!ED89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(ED$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(ED$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EE89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EF89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EG89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EH89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EI89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EJ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EK89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EL89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EM89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EN89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EO89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EP89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EQ89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!ER89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(ER$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(ER$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!ES89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(ES$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(ES$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!ET89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(ET$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(ET$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EU89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EV89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,Input!EW89*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP(EW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E89/$B95*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP(EW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A90","v":"Other non credit-obligation assets"},{"$f":"Input!C90","v":0},{"$f":"Input!F90+IF(IF(AND(B97<>0,B97>SUM(I107:I112)),SUM(I107:I112),0)=0,SUM(I107:I112),0)","v":0},{"$f":"IF(ISERROR(Input!B90/Input!$B$8),\"-\",Input!B90/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G96:EW96)*(1-IF(B96=0,0,C96/B96)),0)","v":0},"-",{"$f":"IF($B96=0,0,Input!G90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(G$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(G$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!H90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(H$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(H$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!I90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(I$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(I$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!J90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(J$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(J$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!K90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(K$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(K$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!L90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(L$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(L$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!M90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(M$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(M$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!N90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(N$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(N$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!O90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(O$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(O$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!P90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(P$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(P$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!Q90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(Q$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(Q$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!R90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(R$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(R$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!S90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(S$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(S$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!T90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(T$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(T$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!U90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(U$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(U$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!V90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(V$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(V$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!W90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(W$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(W$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!X90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(X$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(X$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!Y90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(Y$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(Y$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!Z90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(Z$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(Z$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AA90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AB90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AC90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AD90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AE90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AF90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AG90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AH90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AI90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AJ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AK90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AL90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AM90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AN90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AO90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AP90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AQ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AR90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AS90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AT90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AU90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AV90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AW90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AX90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AY90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!AZ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(AZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(AZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BA90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BB90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BC90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BD90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BE90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BF90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BG90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BH90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BI90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BJ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BK90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BL90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BM90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BN90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BO90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BP90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BQ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BR90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BS90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BT90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BU90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BV90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BW90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BX90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BY90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!BZ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(BZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(BZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CA90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CB90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CC90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CD90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CE90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CF90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CG90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CH90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CI90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CJ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CK90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CL90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CM90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CN90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CO90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CP90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CQ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CR90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CS90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CT90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CU90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CV90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CW90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CX90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CY90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!CZ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(CZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(CZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DA90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DB90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DC90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DD90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DD$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DE90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DF90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DG90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DH90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DI90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DJ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DK90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DL90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DM90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DN90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DO90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DP90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DQ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DR90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DR$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DS90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DS$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DT90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DT$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DU90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DV90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DW90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DX90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DX$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DY90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DY$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!DZ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(DZ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(DZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EA90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EA$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EB90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EB$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EC90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EC$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!ED90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(ED$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(ED$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EE90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EE$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EF90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EF$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EG90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EG$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EH90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EH$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EI90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EI$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EJ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EJ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EK90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EK$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EL90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EL$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EM90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EM$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EN90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EN$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EO90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EO$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EP90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EP$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EQ90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EQ$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!ER90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(ER$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(ER$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!ES90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(ES$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(ES$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!ET90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(ET$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(ET$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EU90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EU$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EV90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EV$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,Input!EW90*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP(EW$93,Parameters!$D$21:$X$167,21,FALSE)+Input!$E90/$B96*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP(EW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A91","v":"Counterparty Risk in The Trading Book"},{"$f":"Input!C91","v":0},{"$f":"Input!F91+IF(AND(B97<>0,B97>SUM(I107:I112)),SUM(I107:I112),0)","v":0},{"$f":"IF(ISERROR(Input!B91/Input!$B$8),\"-\",Input!B91/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G97:EW97)*(1-IF(B97=0,0,C97/B97)),0)","v":0},"-",{"$f":"IF($B97=0,0,Input!G91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(G$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(G$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(G$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!H91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(H$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(H$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(H$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!I91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(I$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(I$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(I$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!J91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(J$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(J$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(J$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!K91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(K$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(K$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(K$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!L91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(L$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(L$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(L$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!M91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(M$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(M$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(M$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!N91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(N$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(N$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(N$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!O91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(O$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(O$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(O$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!P91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(P$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(P$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(P$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!Q91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(Q$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(Q$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(Q$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!R91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(R$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(R$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(R$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!S91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(S$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(S$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(S$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!T91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(T$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(T$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(T$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!U91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(U$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(U$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(U$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!V91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(V$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(V$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(V$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!W91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(W$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(W$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(W$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!X91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(X$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(X$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(X$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!Y91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(Y$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(Y$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(Y$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!Z91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(Z$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(Z$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(Z$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AA91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AA$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AA$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AB91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AB$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AB$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AC91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AC$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AC$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AD91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AD$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AD$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AE91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AE$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AE$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AF91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AF$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AF$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AG91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AG$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AG$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AH91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AH$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AH$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AI91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AI$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AI$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AJ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AJ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AJ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AK91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AK$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AK$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AL91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AL$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AL$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AM91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AM$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AM$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AN91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AN$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AN$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AO91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AO$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AO$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AP91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AP$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AP$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AQ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AQ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AQ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AR91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AR$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AR$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AS91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AS$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AS$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AT91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AT$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AT$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AU91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AU$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AU$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AV91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AV$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AV$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AW91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AW$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AW$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AX91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AX$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AX$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AY91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AY$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AY$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!AZ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(AZ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(AZ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(AZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BA91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BA$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BA$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BB91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BB$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BB$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BC91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BC$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BC$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BD91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BD$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BD$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BE91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BE$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BE$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BF91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BF$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BF$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BG91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BG$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BG$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BH91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BH$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BH$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BI91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BI$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BI$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BJ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BJ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BJ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BK91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BK$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BK$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BL91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BL$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BL$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BM91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BM$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BM$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BN91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BN$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BN$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BO91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BO$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BO$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BP91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BP$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BP$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BQ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BQ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BQ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BR91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BR$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BR$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BS91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BS$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BS$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BT91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BT$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BT$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BU91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BU$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BU$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BV91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BV$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BV$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BW91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BW$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BW$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BX91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BX$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BX$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BY91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BY$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BY$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!BZ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(BZ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(BZ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(BZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CA91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CA$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CA$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CB91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CB$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CB$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CC91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CC$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CC$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CD91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CD$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CD$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CE91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CE$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CE$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CF91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CF$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CF$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CG91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CG$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CG$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CH91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CH$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CH$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CI91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CI$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CI$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CJ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CJ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CJ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CK91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CK$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CK$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CL91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CL$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CL$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CM91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CM$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CM$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CN91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CN$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CN$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CO91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CO$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CO$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CP91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CP$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CP$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CQ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CQ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CQ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CR91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CR$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CR$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CS91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CS$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CS$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CT91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CT$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CT$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CU91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CU$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CU$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CV91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CV$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CV$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CW91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CW$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CW$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CX91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CX$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CX$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CY91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CY$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CY$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!CZ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(CZ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(CZ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(CZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DA91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DA$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DA$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DB91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DB$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DB$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DC91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DC$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DC$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DD91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DD$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DD$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DD$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DE91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DE$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DE$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DF91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DF$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DF$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DG91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DG$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DG$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DH91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DH$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DH$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DI91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DI$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DI$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DJ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DJ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DJ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DK91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DK$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DK$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DL91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DL$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DL$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DM91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DM$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DM$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DN91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DN$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DN$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DO91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DO$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DO$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DP91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DP$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DP$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DQ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DQ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DQ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DR91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DR$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DR$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DR$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DS91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DS$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DS$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DS$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DT91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DT$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DT$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DT$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DU91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DU$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DU$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DV91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DV$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DV$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DW91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DW$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DW$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DX91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DX$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DX$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DX$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DY91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DY$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DY$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DY$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!DZ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(DZ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(DZ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(DZ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EA91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EA$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EA$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EA$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EB91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EB$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EB$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EB$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EC91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EC$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EC$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EC$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!ED91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(ED$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(ED$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(ED$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EE91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EE$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EE$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EE$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EF91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EF$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EF$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EF$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EG91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EG$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EG$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EG$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EH91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EH$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EH$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EH$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EI91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EI$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EI$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EI$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EJ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EJ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EJ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EJ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EK91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EK$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EK$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EK$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EL91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EL$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EL$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EL$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EM91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EM$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EM$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EM$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EN91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EN$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EN$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EN$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EO91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EO$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EO$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EO$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EP91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EP$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EP$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EP$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EQ91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EQ$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EQ$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EQ$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!ER91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(ER$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(ER$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(ER$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!ES91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(ES$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(ES$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(ES$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!ET91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(ET$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(ET$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(ET$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EU91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EU$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EU$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EU$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EV91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EV$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EV$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EV$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,Input!EW91*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!$E$212*VLOOKUP(EW$93,Parameters!$D$21:$U$167,3,FALSE)+(1-Parameters!$E$212)*VLOOKUP(EW$93,Parameters!$D$21:$U$167,4,FALSE))+Input!$E91/$B97*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP(EW$93,Parameters!$D$21:$F$167,3,FALSE)))","v":0}]
[{"$f":"Input!A92","v":"Deferred Tax Assets (Readily convertible into cash or sovereign bonds) not deducted from ACE"},{"$f":"Input!C92","v":0},null,{"$f":"IF(ISERROR(Input!B92/Input!$B$8),\"-\",Input!B92/Input!$B$8)","v":"-"},{"$f":"B98*Parameters!E201","v":0},"-"]
["Deferred Tax Assets (NOT readily convertible into cash or sovereign bonds) not deducted from ACE",{"$f":"Input!C93","v":0},null,{"$f":"IF(ISERROR(Input!B93/Input!$B$8),\"-\",Input!B93/Input!$B$8)","v":"-"},{"$f":"B99*Parameters!E200","v":0},"-"]
["Total",{"$f":"SUM(B94:B99)","v":0},{"$f":"SUM(C94:C98)","v":0},{"$f":"SUM(D94:D97)","v":0},{"$f":"SUM(E94:E99)","v":0},{"$f":"IF(B100=0,\"-\",E100/B100)","v":"-"},{"$f":"SUM(G94:G97)","v":0},{"$f":"SUM(H94:H97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT94:BT97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF94:EF97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"S&P RWA before diversification"]
["Credit Valuation Adjustment (CVA)",{"$f":"IF(Input!B102=0,0,IF(Input!B102<=Calculus!B104,0,IF(OR(Input!B99>0,Input!B100>0),IF(Input!B97=\"No\",Input!B99*1.5+Input!B100*1.3,IF(Input!B98>0%,((1+(1+Parameters!E254)*(1-Input!B98)/Input!B98)*1.3)*Input!B100,Input!B100*((1+(1+Parameters!E254)*(1-Parameters!E255)/Parameters!E255)*1.3))),IF(Input!B12=\"U.S. GAAP or equivalent\",Input!B101*11%,Input!B101*2%))))*12.5","v":0}]
["Materiality threshold",{"$f":"IF(Input!B12=\"U.S. GAAP or equivalent\",0.5%,IF(VLOOKUP(Input!B11,Parameters!$D$316:$H$462,4,FALSE)<5,3%,5%))","v":{"$error":"#N/A"}}]
[]
["Financial Collateral under AIRB approach","Government & Central banks","Institutions","Corporate","Residential Mortgages","Qualifying Revolving Exposures","Lombard / Margin Loans","Other Retail","Other Assets"]
["Cash or cash equivalent",{"$f":"Input!B107","v":0},{"$f":"Input!C107","v":0},{"$f":"Input!D107","v":0},{"$f":"Input!E107","v":0},{"$f":"Input!F107","v":0},{"$f":"Input!G107","v":0},{"$f":"Input!H107","v":0},{"$f":"Input!I107","v":0}]
["Sovereign Bonds, maturity < 1 year rated AA- or above",{"$f":"Input!B108*(1-Parameters!$E$304)","v":0},{"$f":"Input!C108*(1-Parameters!$E$304)","v":0},{"$f":"Input!D108*(1-Parameters!$E$304)","v":0},{"$f":"Input!E108*(1-Parameters!$E$304)","v":0},{"$f":"Input!F108*(1-Parameters!$E$304)","v":0},{"$f":"Input!G108*(1-Parameters!$E$304)","v":0},{"$f":"Input!H108*(1-Parameters!$E$304)","v":0},{"$f":"Input!I108*(1-Parameters!$E$304)","v":0}]
["Other Sovereign Bonds",{"$f":"Input!B109*(1-Parameters!$E$305)","v":0},{"$f":"Input!C109*(1-Parameters!$E$305)","v":0},{"$f":"Input!D109*(1-Parameters!$E$305)","v":0},{"$f":"Input!E109*(1-Parameters!$E$305)","v":0},{"$f":"Input!F109*(1-Parameters!$E$305)","v":0},{"$f":"Input!G109*(1-Parameters!$E$305)","v":0},{"$f":"Input!H109*(1-Parameters!$E$305)","v":0},{"$f":"Input!I109*(1-Parameters!$E$305)","v":0}]
["Other Securities",{"$f":"Input!B110*(1-Parameters!$E$306)","v":0},{"$f":"Input!C110*(1-Parameters!$E$306)","v":0},{"$f":"Input!D110*(1-Parameters!$E$306)","v":0},{"$f":"Input!E110*(1-Parameters!$E$306)","v":0},{"$f":"Input!F110*(1-Parameters!$E$306)","v":0},{"$f":"Input!G110*(1-Parameters!$E$306)","v":0},{"$f":"Input!H110*(1-Parameters!$E$306)","v":0},{"$f":"Input!I110*(1-Parameters!$E$306)","v":0}]
["Equity",{"$f":"Input!B111*(1-Parameters!$E$307)","v":0},{"$f":"Input!C111*(1-Parameters!$E$307)","v":0},{"$f":"Input!D111*(1-Parameters!$E$307)","v":0},{"$f":"Input!E111*(1-Parameters!$E$307)","v":0},{"$f":"Input!F111*(1-Parameters!$E$307)","v":0},{"$f":"Input!G111*(1-Parameters!$E$307)","v":0},{"$f":"Input!H111*(1-Parameters!$E$307)","v":0},{"$f":"Input!I111*(1-Parameters!$E$307)","v":0}]
["Unspecified Financial Collateral / Gold",{"$f":"Input!B112*(1-Parameters!$E$308)","v":0},{"$f":"Input!C112*(1-Parameters!$E$308)","v":0},{"$f":"Input!D112*(1-Parameters!$E$308)","v":0},{"$f":"Input!E112*(1-Parameters!$E$308)","v":0},{"$f":"Input!F112*(1-Parameters!$E$308)","v":0},{"$f":"Input!G112*(1-Parameters!$E$308)","v":0},{"$f":"Input!H112*(1-Parameters!$E$308)","v":0},{"$f":"Input!I112*(1-Parameters!$E$308)","v":0}]
[]
[]
["Market Risk"]
[]
["Market Risk in the Trading Book"]
[]
[]
["Banks in Basel 2.5 juridictions","Basel III RWA","S&P RWA ","Multiplier"]
["Market risk under the internal model approach",{"$f":"Input!B120*12.5","v":0},{"$f":"B121*D121","v":0},{"$f":"Parameters!E234","v":1.5}]
["      Of which regulatory VaR",{"$f":"Input!B121*12.5","v":0},0,{"$f":"Parameters!E235","v":0}]
["      Of which stressed VaR",{"$f":"Input!B122*12.5","v":0},0,{"$f":"Parameters!E236","v":2.2999999999999998}]
["      Of which incremental risk capital charge",{"$f":"Input!B123*12.5","v":0},0,{"$f":"Parameters!E237","v":1}]
["      Of which comprehensive risk measure",{"$f":"Input!B124*12.5","v":0},0,{"$f":"Parameters!E238","v":1}]
["      Of which other capital charge",{"$f":"Input!B125*12.5","v":0},0,{"$f":"Parameters!E239","v":1.5}]
["Standardized approach",{"$f":"Input!B127*12.5","v":0},{"$f":"IF(C128<>0,IF((Input!B127-Input!B128)*Calculus!D127*12.5+Calculus!C128>Calculus!B127*Calculus!D127,Calculus!B127*Calculus!D127,(Input!B127-Input!B128)*Calculus!D127*12.5+Calculus!C128),Calculus!B127*Calculus!D127)","v":0},{"$f":"Parameters!E240","v":1.5}]
["     Of which securitization/re-securitization in the trading book \n     (Excluding the deducted from capital)",{"$f":"Input!B128*12.5","v":0},{"$f":"IF(AND(Input!B128<>0,Input!B127-Input!B128>-0.01),IF(AND(Input!C128<>0,Input!K154=\"OK\"),SUM(B147:I154),B128*D128),0)","v":0},{"$f":"Parameters!E241","v":1.5}]
["Total",{"$f":"B121+B127","v":0},{"$f":"IF(Input!B126=\"ERROR\",Calculus!C121,SUM(Calculus!C122:C126))+C127","v":0}]
[]
[null,"EAD","S&P RWA ","Risk Weight"]
["Securitization from trading book deducted from capital",{"$f":"Input!B131","v":0},{"$f":"IF(SUM(Calculus!J147:J154)>B132*D132,SUM(Calculus!J147:J154),B132*D132)","v":0},{"$f":"Parameters!E242","v":12.5}]
[]
[]
["Banks in revised Basel 3 juridictions","Basel III RWA","S&P RWA ","Multiplier"]
["Market risk under standardized approach",{"$f":"Input!B135*12.5","v":0},{"$f":"B136*D136","v":0},{"$f":"Parameters!E246","v":1.6}]
["      of which sensitivities-based method",{"$f":"Input!B136*12.5","v":0},{"$f":"B137*D137","v":0},{"$f":"Parameters!E247","v":1.6}]
["      of which default risk charge",{"$f":"Input!B137*12.5","v":0},0,{"$f":"Parameters!E248","v":1}]
["      of which residual risk add-on",{"$f":"Input!B138*12.5","v":0},0,{"$f":"Parameters!E249","v":1}]
["Simplified standardized approach",{"$f":"Input!B140*12.5","v":0},0,{"$f":"Parameters!E250","v":1.2}]
["Total",{"$f":"SUM(B137:B139,B140)","v":0},{"$f":"IF(Input!B139=\"ERROR\",C136,SUM(C137:C139))+C140","v":0}]
[]
[null,"Total S&P RWA",{"$f":"C141+C132+C129","v":0}]
[]
[]
["Securitization/re-securitization in the trading book (except the Securitization deducted from capital)","AAA","AA","A","BBB","BB","B","CCC/C","Not Rated","Deducted from regulatory capital ","Total"]
["Asset-Backed Commercial Paper",{"$f":"Input!B146*Parameters!D$207","v":0},{"$f":"Input!C146*Parameters!E$207","v":0},{"$f":"Input!D146*Parameters!F$207","v":0},{"$f":"Input!E146*Parameters!G$207","v":0},{"$f":"Input!F146*Parameters!H$207","v":0},{"$f":"Input!G146*Parameters!I$207","v":0},{"$f":"Input!H146*Parameters!J$207","v":0},{"$f":"Input!I146*Parameters!K$207","v":0},{"$f":"Input!J146*Parameters!L$207","v":0},{"$f":"SUM(B147:J147)","v":0}]
["Asset-Backed Securities - Credit Card",{"$f":"Input!B147*Parameters!D$207","v":0},{"$f":"Input!C147*Parameters!E$207","v":0},{"$f":"Input!D147*Parameters!F$207","v":0},{"$f":"Input!E147*Parameters!G$207","v":0},{"$f":"Input!F147*Parameters!H$207","v":0},{"$f":"Input!G147*Parameters!I$207","v":0},{"$f":"Input!H147*Parameters!J$207","v":0},{"$f":"Input!I147*Parameters!K$207","v":0},{"$f":"Input!J147*Parameters!L$207","v":0},{"$f":"SUM(B148:J148)","v":0}]
["Asset-Backed Securities - Receivables",{"$f":"Input!B148*Parameters!D$207","v":0},{"$f":"Input!C148*Parameters!E$207","v":0},{"$f":"Input!D148*Parameters!F$207","v":0},{"$f":"Input!E148*Parameters!G$207","v":0},{"$f":"Input!F148*Parameters!H$207","v":0},{"$f":"Input!G148*Parameters!I$207","v":0},{"$f":"Input!H148*Parameters!J$207","v":0},{"$f":"Input!I148*Parameters!K$207","v":0},{"$f":"Input!J148*Parameters!L$207","v":0},0]
["Asset-Backed Securities - Auto loans",{"$f":"Input!B149*Parameters!D$207","v":0},{"$f":"Input!C149*Parameters!E$207","v":0},{"$f":"Input!D149*Parameters!F$207","v":0},{"$f":"Input!E149*Parameters!G$207","v":0},{"$f":"Input!F149*Parameters!H$207","v":0},{"$f":"Input!G149*Parameters!I$207","v":0},{"$f":"Input!H149*Parameters!J$207","v":0},{"$f":"Input!I149*Parameters!K$207","v":0},{"$f":"Input!J149*Parameters!L$207","v":0},0]
["Asset-Backed Securities - Other",{"$f":"Input!B150*Parameters!D$207","v":0},{"$f":"Input!C150*Parameters!E$207","v":0},{"$f":"Input!D150*Parameters!F$207","v":0},{"$f":"Input!E150*Parameters!G$207","v":0},{"$f":"Input!F150*Parameters!H$207","v":0},{"$f":"Input!G150*Parameters!I$207","v":0},{"$f":"Input!H150*Parameters!J$207","v":0},{"$f":"Input!I150*Parameters!K$207","v":0},{"$f":"Input!J150*Parameters!L$207","v":0},0]
["Collateralised Debt Obligations",{"$f":"Input!B151*Parameters!D$207","v":0},{"$f":"Input!C151*Parameters!E$207","v":0},{"$f":"Input!D151*Parameters!F$207","v":0},{"$f":"Input!E151*Parameters!G$207","v":0},{"$f":"Input!F151*Parameters!H$207","v":0},{"$f":"Input!G151*Parameters!I$207","v":0},{"$f":"Input!H151*Parameters!J$207","v":0},{"$f":"Input!I151*Parameters!K$207","v":0},{"$f":"Input!J151*Parameters!L$207","v":0},0]
["Commercial Mortgage-Backed Securities",{"$f":"Input!B152*Parameters!D$207","v":0},{"$f":"Input!C152*Parameters!E$207","v":0},{"$f":"Input!D152*Parameters!F$207","v":0},{"$f":"Input!E152*Parameters!G$207","v":0},{"$f":"Input!F152*Parameters!H$207","v":0},{"$f":"Input!G152*Parameters!I$207","v":0},{"$f":"Input!H152*Parameters!J$207","v":0},{"$f":"Input!I152*Parameters!K$207","v":0},{"$f":"Input!J152*Parameters!L$207","v":0},0]
["Residential Mortgage-Backed Securities",{"$f":"Input!B153*Parameters!D$207","v":0},{"$f":"Input!C153*Parameters!E$207","v":0},{"$f":"Input!D153*Parameters!F$207","v":0},{"$f":"Input!E153*Parameters!G$207","v":0},{"$f":"Input!F153*Parameters!H$207","v":0},{"$f":"Input!G153*Parameters!I$207","v":0},{"$f":"Input!H153*Parameters!J$207","v":0},{"$f":"Input!I153*Parameters!K$207","v":0},{"$f":"Input!J153*Parameters!L$207","v":0},0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K147:K154)","v":0}]
[]
["Equity in the Banking Book"]
[null,null,null,null,null,null,"Split of RWA By Geography"]
["Equity in the Banking Book","Fair Value","Fair Value Covered","Basel III RWA","S&P RWA before diversification","RW applied (average)","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe"]
[{"$f":"Input!A159","v":"Public Equity"},{"$f":"Input!C159","v":0},{"$f":"Input!F159","v":0},{"$f":"IF(ISERROR(Input!B159/Input!$B$8),\"-\",Input!B159/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G160:EW160)*(1-IF(B160=0,0,C160/B160)),0)","v":0},{"$f":"IF(B160=0,\"-\",E160/B160)","v":"-"},{"$f":"IF($B160=0,0,Input!G159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(G$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(G$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!H159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(H$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(H$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!I159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(I$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(I$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!J159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(J$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(J$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!K159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(K$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(K$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!L159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(L$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(L$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!M159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(M$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(M$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!N159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(N$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(N$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!O159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(O$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(O$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!P159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(P$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(P$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!Q159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(Q$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(Q$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!R159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(R$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(R$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!S159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(S$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(S$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!T159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(T$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(T$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!U159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(U$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(U$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!V159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(V$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(V$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!W159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(W$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(W$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!X159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(X$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(X$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!Y159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(Y$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(Y$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!Z159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(Z$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(Z$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AA159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AA$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AB159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AB$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AC159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AC$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AD159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AD$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AD$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AE159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AE$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AF159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AF$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AG159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AG$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AH159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AH$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AI159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AI$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AJ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AJ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AK159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AK$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AL159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AL$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AM159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AM$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AN159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AN$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AO159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AO$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AP159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AP$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AQ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AQ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AR159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AR$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AR$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AS159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AS$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AS$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AT159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AT$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AT$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AU159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AU$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AV159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AV$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AW159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AW$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AX159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AX$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AX$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AY159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AY$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AY$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!AZ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(AZ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(AZ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BA159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BA$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BB159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BB$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BC159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BC$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BD159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BD$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BD$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BE159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BE$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BF159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BF$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BG159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BG$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BH159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BH$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BI159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BI$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BJ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BJ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BK159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BK$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BL159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BL$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BM159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BM$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BN159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BN$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BO159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BO$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BP159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BP$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BQ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BQ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BR159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BR$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BR$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BS159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BS$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BS$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BT159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BT$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BT$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BU159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BU$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BV159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BV$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BW159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BW$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BX159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BX$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BX$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BY159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BY$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BY$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!BZ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(BZ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(BZ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CA159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CA$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CB159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CB$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CC159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CC$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CD159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CD$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CD$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CE159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CE$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CF159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CF$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CG159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CG$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CH159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CH$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CI159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CI$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CJ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CJ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CK159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CK$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CL159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CL$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CM159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CM$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CN159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CN$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CO159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CO$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CP159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CP$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CQ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CQ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CR159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CR$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CR$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CS159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CS$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CS$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CT159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CT$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CT$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CU159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CU$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CV159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CV$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CW159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CW$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CX159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CX$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CX$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CY159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CY$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CY$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!CZ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(CZ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(CZ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DA159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DA$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DB159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DB$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DC159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DC$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DD159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DD$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DD$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DE159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DE$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DF159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DF$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DG159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DG$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DH159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DH$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DI159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DI$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DJ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DJ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DK159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DK$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DL159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DL$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DM159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DM$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DN159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DN$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DO159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DO$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DP159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DP$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DQ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DQ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DR159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DR$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DR$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DS159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DS$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DS$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DT159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DT$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DT$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DU159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DU$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DV159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DV$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DW159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DW$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DX159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DX$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DX$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DY159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DY$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DY$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!DZ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(DZ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(DZ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EA159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EA$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EB159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EB$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EC159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EC$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!ED159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(ED$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(ED$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EE159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EE$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EF159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EF$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EG159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EG$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EH159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EH$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EI159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EI$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EJ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EJ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EK159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EK$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EL159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EL$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EM159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EM$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EN159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EN$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EO159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EO$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EP159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EP$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EQ159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EQ$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!ER159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(ER$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(ER$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!ES159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(ES$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(ES$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!ET159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(ET$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(ET$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EU159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EU$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EV159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EV$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0},{"$f":"IF($B160=0,0,Input!EW159/Input!$C159*$B160*((1-Input!$E159/$B160-(Input!$B$171*0.5)/$B160)*(VLOOKUP(VLOOKUP(EW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)+(Input!$E159/$B160)*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)+Input!$B$171/$B160*VLOOKUP(EW$159,Parameters!$D$21:$F$167,3,FALSE))))","v":0}]
[{"$f":"Input!A160","v":"Private Equity"},{"$f":"Input!C160","v":0},{"$f":"Input!F160","v":0},{"$f":"IF(ISERROR(Input!B160/Input!$B$8),\"-\",Input!B160/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G161:EW161)*(1-IF(B161=0,0,C161/B161)),0)","v":0},{"$f":"IF(B161=0,\"-\",E161/B161)","v":"-"},{"$f":"IF($B161=0,0,Input!G160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(G$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!H160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(H$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!I160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(I$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!J160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(J$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!K160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(K$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!L160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(L$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!M160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(M$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!N160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(N$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!O160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(O$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!P160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(P$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!Q160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(Q$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!R160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(R$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!S160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(S$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!T160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(T$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!U160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(U$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!V160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(V$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!W160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(W$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!X160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(X$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!Y160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(Y$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!Z160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(Z$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AA160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AB160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AC160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AD160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AD$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AE160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AF160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AG160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AH160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AI160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AJ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AK160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AL160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AM160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AN160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AO160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AP160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AQ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AR160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AR$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AS160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AS$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AT160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AT$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AU160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AV160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AW160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AX160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AX$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AY160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AY$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!AZ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(AZ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BA160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BB160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BC160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BD160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BD$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BE160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BF160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BG160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BH160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BI160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BJ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BK160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BL160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BM160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BN160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BO160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BP160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BQ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BR160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BR$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BS160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BS$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BT160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BT$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BU160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BV160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BW160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BX160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BX$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BY160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BY$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!BZ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(BZ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CA160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CB160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CC160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CD160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CD$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CE160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CF160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CG160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CH160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CI160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CJ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CK160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CL160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CM160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CN160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CO160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CP160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CQ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CR160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CR$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CS160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CS$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CT160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CT$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CU160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CV160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CW160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CX160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CX$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CY160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CY$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!CZ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(CZ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DA160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DB160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DC160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DD160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DD$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DE160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DF160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DG160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DH160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DI160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DJ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DK160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DL160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DM160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DN160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DO160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DP160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DQ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DR160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DR$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DS160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DS$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DT160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DT$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DU160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DV160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DW160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DX160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DX$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DY160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DY$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!DZ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(DZ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EA160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EA$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EB160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EB$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EC160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EC$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!ED160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(ED$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EE160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EE$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EF160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EF$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EG160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EG$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EH160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EH$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EI160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EI$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EJ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EJ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EK160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EK$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EL160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EL$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EM160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EM$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EN160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EN$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EO160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EO$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EP160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EP$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EQ160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EQ$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!ER160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(ER$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!ES160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(ES$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!ET160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(ET$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EU160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EU$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EV160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EV$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE))))","v":0},{"$f":"IF($B161=0,0,Input!EW160/Input!$C160*$B161*((1-Input!$E160/$B161)*(VLOOKUP(VLOOKUP(EW$159,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)+(Input!$E160/$B161)*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE))))","v":0}]
[{"$f":"Input!A161","v":"Collective Investment Undertakings (CIU)"},{"$f":"Input!C161","v":0},{"$f":"Input!F161","v":0},{"$f":"IF(ISERROR(Input!B161/Input!$B$8),\"-\",Input!B161/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G162:EW162)*(1-IF(B162=0,0,C162/B162)),0)","v":0},"-",{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!G161,SUM(H168:H174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!H161,SUM(I168:I174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!I161,SUM(J168:J174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!J161,SUM(K168:K174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!K161,SUM(L168:L174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!L161,SUM(M168:M174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!M161,SUM(N168:N174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!N161,SUM(O168:O174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!O161,SUM(P168:P174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!P161,SUM(Q168:Q174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!Q161,SUM(R168:R174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!R161,SUM(S168:S174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!S161,SUM(T168:T174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!T161,SUM(U168:U174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!U161,SUM(V168:V174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!V161,SUM(W168:W174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!W161,SUM(X168:X174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!X161,SUM(Y168:Y174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!Y161,SUM(Z168:Z174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!Z161,SUM(AA168:AA174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AA161,SUM(AB168:AB174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AB161,SUM(AC168:AC174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AC161,SUM(AD168:AD174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AD161,SUM(AE168:AE174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AE161,SUM(AF168:AF174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AF161,SUM(AG168:AG174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AG161,SUM(AH168:AH174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AH161,SUM(AI168:AI174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AI161,SUM(AJ168:AJ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AJ161,SUM(AK168:AK174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AK161,SUM(AL168:AL174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AL161,SUM(AM168:AM174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AM161,SUM(AN168:AN174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AN161,SUM(AO168:AO174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AO161,SUM(AP168:AP174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AP161,SUM(AQ168:AQ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AQ161,SUM(AR168:AR174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AR161,SUM(AS168:AS174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AS161,SUM(AT168:AT174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AT161,SUM(AU168:AU174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AU161,SUM(AV168:AV174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AV161,SUM(AW168:AW174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AW161,SUM(AX168:AX174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AX161,SUM(AY168:AY174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AY161,SUM(AZ168:AZ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!AZ161,SUM(BA168:BA174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BA161,SUM(BB168:BB174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BB161,SUM(BC168:BC174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BC161,SUM(BD168:BD174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BD161,SUM(BE168:BE174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BE161,SUM(BF168:BF174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BF161,SUM(BG168:BG174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BG161,SUM(BH168:BH174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BH161,SUM(BI168:BI174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BI161,SUM(BJ168:BJ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BJ161,SUM(BK168:BK174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BK161,SUM(BL168:BL174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BL161,SUM(BM168:BM174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BM161,SUM(BN168:BN174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BN161,SUM(BO168:BO174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BO161,SUM(BP168:BP174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BP161,SUM(BQ168:BQ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BQ161,SUM(BR168:BR174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BR161,SUM(BS168:BS174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BS161,SUM(BT168:BT174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BT161,SUM(BU168:BU174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BU161,SUM(BV168:BV174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BV161,SUM(BW168:BW174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BW161,SUM(BX168:BX174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BX161,SUM(BY168:BY174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BY161,SUM(BZ168:BZ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!BZ161,SUM(CA168:CA174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CA161,SUM(CB168:CB174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CB161,SUM(CC168:CC174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CC161,SUM(CD168:CD174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CD161,SUM(CE168:CE174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CE161,SUM(CF168:CF174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CF161,SUM(CG168:CG174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CG161,SUM(CH168:CH174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CH161,SUM(CI168:CI174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CI161,SUM(CJ168:CJ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CJ161,SUM(CK168:CK174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CK161,SUM(CL168:CL174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CL161,SUM(CM168:CM174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CM161,SUM(CN168:CN174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CN161,SUM(CO168:CO174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CO161,SUM(CP168:CP174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CP161,SUM(CQ168:CQ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CQ161,SUM(CR168:CR174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CR161,SUM(CS168:CS174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CS161,SUM(CT168:CT174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CT161,SUM(CU168:CU174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CU161,SUM(CV168:CV174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CV161,SUM(CW168:CW174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CW161,SUM(CX168:CX174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CX161,SUM(CY168:CY174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CY161,SUM(CZ168:CZ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!CZ161,SUM(DA168:DA174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DA161,SUM(DB168:DB174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DB161,SUM(DC168:DC174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DC161,SUM(DD168:DD174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DD161,SUM(DE168:DE174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DE161,SUM(DF168:DF174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DF161,SUM(DG168:DG174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DG161,SUM(DH168:DH174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DH161,SUM(DI168:DI174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DI161,SUM(DJ168:DJ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DJ161,SUM(DK168:DK174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DK161,SUM(DL168:DL174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DL161,SUM(DM168:DM174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DM161,SUM(DN168:DN174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DN161,SUM(DO168:DO174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DO161,SUM(DP168:DP174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DP161,SUM(DQ168:DQ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DQ161,SUM(DR168:DR174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DR161,SUM(DS168:DS174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DS161,SUM(DT168:DT174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DT161,SUM(DU168:DU174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DU161,SUM(DV168:DV174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DV161,SUM(DW168:DW174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DW161,SUM(DX168:DX174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DX161,SUM(DY168:DY174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DY161,SUM(DZ168:DZ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!DZ161,SUM(EA168:EA174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EA161,SUM(EB168:EB174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EB161,SUM(EC168:EC174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EC161,SUM(ED168:ED174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!ED161,SUM(EE168:EE174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EE161,SUM(EF168:EF174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EF161,SUM(EG168:EG174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EG161,SUM(EH168:EH174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EH161,SUM(EI168:EI174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EI161,SUM(EJ168:EJ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EJ161,SUM(EK168:EK174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EK161,SUM(EL168:EL174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EL161,SUM(EM168:EM174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EM161,SUM(EN168:EN174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EN161,SUM(EO168:EO174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EO161,SUM(EP168:EP174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EP161,SUM(EQ168:EQ174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EQ161,SUM(ER168:ER174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!ER161,SUM(ES168:ES174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!ES161,SUM(ET168:ET174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!ET161,SUM(EU168:EU174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EU161,SUM(EV168:EV174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EV161,SUM(EW168:EW174))*$B162/Input!$C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!$E$220*Input!EW161,SUM(EX168:EX174))*$B162/Input!$C161)","v":0}]
[{"$f":"Input!A162","v":"Rated funds"},{"$f":"Input!C162","v":0},{"$f":"Input!F162","v":0},{"$f":"IF(ISERROR(Input!B162/Input!$B$8),\"-\",Input!B162/Input!$B$8)","v":"-"},{"$f":"MAX(SUM(G163:EW163)*(1-IF(B163=0,0,C163/B163)),0)","v":0},"-",{"$f":"IF($B163=0,0,Input!G$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!H$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!I$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!J$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!K$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!L$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!M$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!N$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!O$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!P$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!Q$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!R$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!S$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!T$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!U$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!V$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!W$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!X$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!Y$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!Z$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AA$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AB$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AC$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AD$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AE$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AF$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AG$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AH$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AI$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AJ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AK$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AL$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AM$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AN$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AO$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AP$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AQ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AR$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AS$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AT$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AU$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AV$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AW$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AX$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AY$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!AZ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BA$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BB$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BC$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BD$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BE$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BF$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BG$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BH$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BI$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BJ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BK$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BL$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BM$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BN$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BO$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BP$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BQ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BR$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BS$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BT$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BU$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BV$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BW$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BX$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BY$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!BZ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CA$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CB$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CC$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CD$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CE$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CF$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CG$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CH$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CI$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CJ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CK$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CL$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CM$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CN$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CO$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CP$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CQ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CR$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CS$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CT$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CU$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CV$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CW$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CX$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CY$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!CZ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DA$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DB$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DC$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DD$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DE$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DF$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DG$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DH$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DI$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DJ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DK$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DL$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DM$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DN$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DO$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DP$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DQ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DR$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DS$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DT$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DU$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DV$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DW$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DX$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DY$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!DZ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EA$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EB$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EC$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!ED$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EE$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EF$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EG$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EH$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EI$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EJ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EK$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EL$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EM$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EN$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EO$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EP$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EQ$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!ER$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!ES$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!ET$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EU$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EV$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B163=0,0,Input!EW$162*((1-Input!$E$162/$B163)*Parameters!$E$221+Input!$E$162/$B163*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)))","v":0}]
["Total",{"$f":"SUM(B160:B163)","v":0},{"$f":"SUM(C160:C163)","v":0},{"$f":"SUM(D160:D163)","v":0},{"$f":"MAX(SUM(E160:E163),0)","v":0},{"$f":"IF(B164=0,\"-\",E164/B164)","v":"-"},{"$f":"SUM(G160:G163)","v":0},{"$f":"SUM(H160:H163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT160:BT163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF160:EF163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Breakdown By Geography"]
[null,null,null,null,null,"CIU","Breakdown of Exposures to Funds (CIU)","Africa","Albania","Andorra","Angola","Antigua and Barbuda","Argentina","Asia Pacific","Australia","Austria","Azerbaijan","Bahamas","Bahrain","Bangladesh","Barbados","Belarus","Belgium","Belize","Bermuda","Bolivia","Bosnia and Herzegovina","Botswana","Brazil","Brunei Darussalam","Bulgaria","Burkina Faso","Cambodia","Cameroon","Canada","Cape Verde","Central America and Caribbean","Chile","China","Colombia","Congo","Costa Rica","Cote dIvoire","Croatia","Cyprus","Czech Republic","Denmark","Dominican Republic","Ecuador","Egypt","El Salvador","Estonia","Ethiopia","Eu & Middle East & Africa","Europe","European Union","Fiji","Finland","France","Gabon","GCC","Georgia","Germany","Ghana","Greece","Guatemala","Guyana","Honduras","Hong Kong","Hungary","Iceland","India","Indonesia","Iran","Iraq","Ireland","Israel","Italy","Jamaica","Japan","Jordan","Kazakhstan","Kenya","Korea","Kuwait","Latin America","Latvia","Lebanon","Liberia","Liechtenstein","Lithuania","Luxembourg","Macedonia","Malaysia","Malta","Mauritius","Mexico","Mongolia","Montenegro","Morocco","Mozambique","Netherlands","New Zealand","Nicaragua","Nigeria","Northern America ","Norway","Oman","Pakistan","Panama","Papua New Guinea","Paraguay","Peru","Philippines","Poland","Portugal","Qatar","Romania","Russia","Rwanda","Saint Kitts and Nevis","SaintLucia","Saint Vincent and the Grenadines","Saudi Arabia","Senegal","Serbia","Singapore","Slovak Republic","Slovenia","South Africa","Spain","Sri Lanka","Suriname","Sweden","Switzerland","Taiwan","Tanzania","Thailand","Trinidad and Tobago","Tunisia","Turkey","Turkmenistan","Uganda","Ukraine","United Arab Emirates","United Kingdom","United States","Uruguay","Uzbekistan","Venezuela","Vietnam","World","Zambia","Zimbabwe"]
[null,null,null,null,null,"Monetary",{"$f":"IF(Input!$C161=0,0,Input!E166/Input!$C161)","v":0},{"$f":"Input!G$161*VLOOKUP(G14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!H$161*VLOOKUP(H14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!I$161*VLOOKUP(I14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!J$161*VLOOKUP(J14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!K$161*VLOOKUP(K14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!L$161*VLOOKUP(L14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!M$161*VLOOKUP(M14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!N$161*VLOOKUP(N14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!O$161*VLOOKUP(O14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!P$161*VLOOKUP(P14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!Q$161*VLOOKUP(Q14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!R$161*VLOOKUP(R14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!S$161*VLOOKUP(S14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!T$161*VLOOKUP(T14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!U$161*VLOOKUP(U14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!V$161*VLOOKUP(V14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!W$161*VLOOKUP(W14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!X$161*VLOOKUP(X14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!Y$161*VLOOKUP(Y14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!Z$161*VLOOKUP(Z14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AA$161*VLOOKUP(AA14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AB$161*VLOOKUP(AB14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AC$161*VLOOKUP(AC14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AD$161*VLOOKUP(AD14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AE$161*VLOOKUP(AE14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AF$161*VLOOKUP(AF14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AG$161*VLOOKUP(AG14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AH$161*VLOOKUP(AH14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AI$161*VLOOKUP(AI14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AJ$161*VLOOKUP(AJ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AK$161*VLOOKUP(AK14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AL$161*VLOOKUP(AL14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AM$161*VLOOKUP(AM14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AN$161*VLOOKUP(AN14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AO$161*VLOOKUP(AO14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AP$161*VLOOKUP(AP14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AQ$161*VLOOKUP(AQ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AR$161*VLOOKUP(AR14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AS$161*VLOOKUP(AS14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AT$161*VLOOKUP(AT14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AU$161*VLOOKUP(AU14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AV$161*VLOOKUP(AV14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AW$161*VLOOKUP(AW14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AX$161*VLOOKUP(AX14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AY$161*VLOOKUP(AY14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!AZ$161*VLOOKUP(AZ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BA$161*VLOOKUP(BA14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BB$161*VLOOKUP(BB14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BC$161*VLOOKUP(BC14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BD$161*VLOOKUP(BD14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BE$161*VLOOKUP(BE14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BF$161*VLOOKUP(BF14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BG$161*VLOOKUP(BG14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BH$161*VLOOKUP(BH14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BI$161*VLOOKUP(BI14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BJ$161*VLOOKUP(BJ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BK$161*VLOOKUP(BK14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BL$161*VLOOKUP(BL14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BM$161*VLOOKUP(BM14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BN$161*VLOOKUP(BN14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BO$161*VLOOKUP(BO14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BP$161*VLOOKUP(BP14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BQ$161*VLOOKUP(BQ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BR$161*VLOOKUP(BR14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BS$161*VLOOKUP(BS14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BT$161*VLOOKUP(BT14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BU$161*VLOOKUP(BU14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BV$161*VLOOKUP(BV14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BW$161*VLOOKUP(BW14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BX$161*VLOOKUP(BX14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BY$161*VLOOKUP(BY14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!BZ$161*VLOOKUP(BZ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CA$161*VLOOKUP(CA14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CB$161*VLOOKUP(CB14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CC$161*VLOOKUP(CC14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CD$161*VLOOKUP(CD14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CE$161*VLOOKUP(CE14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CF$161*VLOOKUP(CF14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CG$161*VLOOKUP(CG14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CH$161*VLOOKUP(CH14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CI$161*VLOOKUP(CI14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CJ$161*VLOOKUP(CJ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CK$161*VLOOKUP(CK14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CL$161*VLOOKUP(CL14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CM$161*VLOOKUP(CM14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CN$161*VLOOKUP(CN14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CO$161*VLOOKUP(CO14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CP$161*VLOOKUP(CP14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CQ$161*VLOOKUP(CQ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CR$161*VLOOKUP(CR14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CS$161*VLOOKUP(CS14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CT$161*VLOOKUP(CT14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CU$161*VLOOKUP(CU14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CV$161*VLOOKUP(CV14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CW$161*VLOOKUP(CW14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CX$161*VLOOKUP(CX14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CY$161*VLOOKUP(CY14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!CZ$161*VLOOKUP(CZ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DA$161*VLOOKUP(DA14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DB$161*VLOOKUP(DB14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DC$161*VLOOKUP(DC14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DD$161*VLOOKUP(DD14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DE$161*VLOOKUP(DE14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DF$161*VLOOKUP(DF14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DG$161*VLOOKUP(DG14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DH$161*VLOOKUP(DH14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DI$161*VLOOKUP(DI14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DJ$161*VLOOKUP(DJ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DK$161*VLOOKUP(DK14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DL$161*VLOOKUP(DL14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DM$161*VLOOKUP(DM14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DN$161*VLOOKUP(DN14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DO$161*VLOOKUP(DO14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DP$161*VLOOKUP(DP14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DQ$161*VLOOKUP(DQ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DR$161*VLOOKUP(DR14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DS$161*VLOOKUP(DS14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DT$161*VLOOKUP(DT14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DU$161*VLOOKUP(DU14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DV$161*VLOOKUP(DV14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DW$161*VLOOKUP(DW14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DX$161*VLOOKUP(DX14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DY$161*VLOOKUP(DY14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!DZ$161*VLOOKUP(DZ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EA$161*VLOOKUP(EA14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EB$161*VLOOKUP(EB14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EC$161*VLOOKUP(EC14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!ED$161*VLOOKUP(ED14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EE$161*VLOOKUP(EE14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EF$161*VLOOKUP(EF14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EG$161*VLOOKUP(EG14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EH$161*VLOOKUP(EH14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EI$161*VLOOKUP(EI14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EJ$161*VLOOKUP(EJ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EK$161*VLOOKUP(EK14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EL$161*VLOOKUP(EL14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EM$161*VLOOKUP(EM14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EN$161*VLOOKUP(EN14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EO$161*VLOOKUP(EO14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EP$161*VLOOKUP(EP14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EQ$161*VLOOKUP(EQ14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!ER$161*VLOOKUP(ER14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!ES$161*VLOOKUP(ES14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!ET$161*VLOOKUP(ET14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EU$161*VLOOKUP(EU14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EV$161*VLOOKUP(EV14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0},{"$f":"Input!EW$161*VLOOKUP(EW14,Parameters!$D$176:$J$197,3,FALSE)*$G$168","v":0}]
[null,null,null,null,null,"FI Bonds",{"$f":"IF(Input!$C161=0,0,Input!F166/Input!$C161)","v":0},{"$f":"Input!G$161*VLOOKUP(H$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!H$161*VLOOKUP(I$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!I$161*VLOOKUP(J$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!J$161*VLOOKUP(K$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!K$161*VLOOKUP(L$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!L$161*VLOOKUP(M$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!M$161*VLOOKUP(N$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!N$161*VLOOKUP(O$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!O$161*VLOOKUP(P$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!P$161*VLOOKUP(Q$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!Q$161*VLOOKUP(R$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!R$161*VLOOKUP(S$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!S$161*VLOOKUP(T$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!T$161*VLOOKUP(U$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!U$161*VLOOKUP(V$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!V$161*VLOOKUP(W$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!W$161*VLOOKUP(X$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!X$161*VLOOKUP(Y$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!Y$161*VLOOKUP(Z$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!Z$161*VLOOKUP(AA$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AA$161*VLOOKUP(AB$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AB$161*VLOOKUP(AC$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AC$161*VLOOKUP(AD$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AD$161*VLOOKUP(AE$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AE$161*VLOOKUP(AF$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AF$161*VLOOKUP(AG$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AG$161*VLOOKUP(AH$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AH$161*VLOOKUP(AI$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AI$161*VLOOKUP(AJ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AJ$161*VLOOKUP(AK$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AK$161*VLOOKUP(AL$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AL$161*VLOOKUP(AM$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AM$161*VLOOKUP(AN$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AN$161*VLOOKUP(AO$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AO$161*VLOOKUP(AP$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AP$161*VLOOKUP(AQ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AQ$161*VLOOKUP(AR$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AR$161*VLOOKUP(AS$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AS$161*VLOOKUP(AT$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AT$161*VLOOKUP(AU$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AU$161*VLOOKUP(AV$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AV$161*VLOOKUP(AW$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AW$161*VLOOKUP(AX$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AX$161*VLOOKUP(AY$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AY$161*VLOOKUP(AZ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!AZ$161*VLOOKUP(BA$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BA$161*VLOOKUP(BB$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BB$161*VLOOKUP(BC$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BC$161*VLOOKUP(BD$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BD$161*VLOOKUP(BE$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BE$161*VLOOKUP(BF$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BF$161*VLOOKUP(BG$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BG$161*VLOOKUP(BH$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BH$161*VLOOKUP(BI$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BI$161*VLOOKUP(BJ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BJ$161*VLOOKUP(BK$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BK$161*VLOOKUP(BL$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BL$161*VLOOKUP(BM$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BM$161*VLOOKUP(BN$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BN$161*VLOOKUP(BO$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BO$161*VLOOKUP(BP$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BP$161*VLOOKUP(BQ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BQ$161*VLOOKUP(BR$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BR$161*VLOOKUP(BS$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BS$161*VLOOKUP(BT$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BT$161*VLOOKUP(BU$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BU$161*VLOOKUP(BV$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BV$161*VLOOKUP(BW$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BW$161*VLOOKUP(BX$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BX$161*VLOOKUP(BY$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BY$161*VLOOKUP(BZ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!BZ$161*VLOOKUP(CA$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CA$161*VLOOKUP(CB$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CB$161*VLOOKUP(CC$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CC$161*VLOOKUP(CD$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CD$161*VLOOKUP(CE$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CE$161*VLOOKUP(CF$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CF$161*VLOOKUP(CG$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CG$161*VLOOKUP(CH$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CH$161*VLOOKUP(CI$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CI$161*VLOOKUP(CJ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CJ$161*VLOOKUP(CK$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CK$161*VLOOKUP(CL$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CL$161*VLOOKUP(CM$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CM$161*VLOOKUP(CN$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CN$161*VLOOKUP(CO$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CO$161*VLOOKUP(CP$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CP$161*VLOOKUP(CQ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CQ$161*VLOOKUP(CR$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CR$161*VLOOKUP(CS$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CS$161*VLOOKUP(CT$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CT$161*VLOOKUP(CU$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CU$161*VLOOKUP(CV$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CV$161*VLOOKUP(CW$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CW$161*VLOOKUP(CX$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CX$161*VLOOKUP(CY$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CY$161*VLOOKUP(CZ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!CZ$161*VLOOKUP(DA$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DA$161*VLOOKUP(DB$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DB$161*VLOOKUP(DC$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DC$161*VLOOKUP(DD$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DD$161*VLOOKUP(DE$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DE$161*VLOOKUP(DF$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DF$161*VLOOKUP(DG$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DG$161*VLOOKUP(DH$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DH$161*VLOOKUP(DI$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DI$161*VLOOKUP(DJ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DJ$161*VLOOKUP(DK$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DK$161*VLOOKUP(DL$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DL$161*VLOOKUP(DM$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DM$161*VLOOKUP(DN$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DN$161*VLOOKUP(DO$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DO$161*VLOOKUP(DP$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DP$161*VLOOKUP(DQ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DQ$161*VLOOKUP(DR$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DR$161*VLOOKUP(DS$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DS$161*VLOOKUP(DT$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DT$161*VLOOKUP(DU$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DU$161*VLOOKUP(DV$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DV$161*VLOOKUP(DW$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DW$161*VLOOKUP(DX$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DX$161*VLOOKUP(DY$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DY$161*VLOOKUP(DZ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!DZ$161*VLOOKUP(EA$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EA$161*VLOOKUP(EB$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EB$161*VLOOKUP(EC$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EC$161*VLOOKUP(ED$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!ED$161*VLOOKUP(EE$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EE$161*VLOOKUP(EF$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EF$161*VLOOKUP(EG$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EG$161*VLOOKUP(EH$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EH$161*VLOOKUP(EI$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EI$161*VLOOKUP(EJ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EJ$161*VLOOKUP(EK$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EK$161*VLOOKUP(EL$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EL$161*VLOOKUP(EM$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EM$161*VLOOKUP(EN$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EN$161*VLOOKUP(EO$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EO$161*VLOOKUP(EP$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EP$161*VLOOKUP(EQ$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EQ$161*VLOOKUP(ER$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!ER$161*VLOOKUP(ES$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!ES$161*VLOOKUP(ET$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!ET$161*VLOOKUP(EU$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EU$161*VLOOKUP(EV$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EV$161*VLOOKUP(EW$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0},{"$f":"Input!EW$161*VLOOKUP(EX$167,Parameters!$D$21:$U$167,3,FALSE)*$G$169","v":0}]
[null,null,null,null,null,"Corporate",{"$f":"IF(Input!$C161=0,0,Input!G166/Input!$C161)","v":0},{"$f":"Input!G$161*VLOOKUP(H$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!H$161*VLOOKUP(I$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!I$161*VLOOKUP(J$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!J$161*VLOOKUP(K$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!K$161*VLOOKUP(L$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!L$161*VLOOKUP(M$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!M$161*VLOOKUP(N$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!N$161*VLOOKUP(O$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!O$161*VLOOKUP(P$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!P$161*VLOOKUP(Q$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!Q$161*VLOOKUP(R$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!R$161*VLOOKUP(S$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!S$161*VLOOKUP(T$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!T$161*VLOOKUP(U$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!U$161*VLOOKUP(V$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!V$161*VLOOKUP(W$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!W$161*VLOOKUP(X$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!X$161*VLOOKUP(Y$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!Y$161*VLOOKUP(Z$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!Z$161*VLOOKUP(AA$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AA$161*VLOOKUP(AB$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AB$161*VLOOKUP(AC$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AC$161*VLOOKUP(AD$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AD$161*VLOOKUP(AE$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AE$161*VLOOKUP(AF$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AF$161*VLOOKUP(AG$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AG$161*VLOOKUP(AH$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AH$161*VLOOKUP(AI$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AI$161*VLOOKUP(AJ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AJ$161*VLOOKUP(AK$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AK$161*VLOOKUP(AL$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AL$161*VLOOKUP(AM$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AM$161*VLOOKUP(AN$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AN$161*VLOOKUP(AO$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AO$161*VLOOKUP(AP$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AP$161*VLOOKUP(AQ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AQ$161*VLOOKUP(AR$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AR$161*VLOOKUP(AS$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AS$161*VLOOKUP(AT$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AT$161*VLOOKUP(AU$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AU$161*VLOOKUP(AV$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AV$161*VLOOKUP(AW$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AW$161*VLOOKUP(AX$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AX$161*VLOOKUP(AY$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AY$161*VLOOKUP(AZ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!AZ$161*VLOOKUP(BA$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BA$161*VLOOKUP(BB$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BB$161*VLOOKUP(BC$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BC$161*VLOOKUP(BD$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BD$161*VLOOKUP(BE$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BE$161*VLOOKUP(BF$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BF$161*VLOOKUP(BG$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BG$161*VLOOKUP(BH$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BH$161*VLOOKUP(BI$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BI$161*VLOOKUP(BJ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BJ$161*VLOOKUP(BK$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BK$161*VLOOKUP(BL$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BL$161*VLOOKUP(BM$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BM$161*VLOOKUP(BN$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BN$161*VLOOKUP(BO$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BO$161*VLOOKUP(BP$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BP$161*VLOOKUP(BQ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BQ$161*VLOOKUP(BR$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BR$161*VLOOKUP(BS$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BS$161*VLOOKUP(BT$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BT$161*VLOOKUP(BU$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BU$161*VLOOKUP(BV$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BV$161*VLOOKUP(BW$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BW$161*VLOOKUP(BX$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BX$161*VLOOKUP(BY$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BY$161*VLOOKUP(BZ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!BZ$161*VLOOKUP(CA$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CA$161*VLOOKUP(CB$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CB$161*VLOOKUP(CC$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CC$161*VLOOKUP(CD$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CD$161*VLOOKUP(CE$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CE$161*VLOOKUP(CF$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CF$161*VLOOKUP(CG$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CG$161*VLOOKUP(CH$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CH$161*VLOOKUP(CI$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CI$161*VLOOKUP(CJ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CJ$161*VLOOKUP(CK$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CK$161*VLOOKUP(CL$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CL$161*VLOOKUP(CM$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CM$161*VLOOKUP(CN$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CN$161*VLOOKUP(CO$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CO$161*VLOOKUP(CP$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CP$161*VLOOKUP(CQ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CQ$161*VLOOKUP(CR$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CR$161*VLOOKUP(CS$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CS$161*VLOOKUP(CT$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CT$161*VLOOKUP(CU$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CU$161*VLOOKUP(CV$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CV$161*VLOOKUP(CW$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CW$161*VLOOKUP(CX$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CX$161*VLOOKUP(CY$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CY$161*VLOOKUP(CZ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!CZ$161*VLOOKUP(DA$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DA$161*VLOOKUP(DB$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DB$161*VLOOKUP(DC$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DC$161*VLOOKUP(DD$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DD$161*VLOOKUP(DE$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DE$161*VLOOKUP(DF$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DF$161*VLOOKUP(DG$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DG$161*VLOOKUP(DH$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DH$161*VLOOKUP(DI$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DI$161*VLOOKUP(DJ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DJ$161*VLOOKUP(DK$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DK$161*VLOOKUP(DL$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DL$161*VLOOKUP(DM$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DM$161*VLOOKUP(DN$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DN$161*VLOOKUP(DO$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DO$161*VLOOKUP(DP$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DP$161*VLOOKUP(DQ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DQ$161*VLOOKUP(DR$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DR$161*VLOOKUP(DS$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DS$161*VLOOKUP(DT$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DT$161*VLOOKUP(DU$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DU$161*VLOOKUP(DV$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DV$161*VLOOKUP(DW$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DW$161*VLOOKUP(DX$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DX$161*VLOOKUP(DY$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DY$161*VLOOKUP(DZ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!DZ$161*VLOOKUP(EA$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EA$161*VLOOKUP(EB$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EB$161*VLOOKUP(EC$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EC$161*VLOOKUP(ED$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!ED$161*VLOOKUP(EE$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EE$161*VLOOKUP(EF$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EF$161*VLOOKUP(EG$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EG$161*VLOOKUP(EH$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EH$161*VLOOKUP(EI$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EI$161*VLOOKUP(EJ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EJ$161*VLOOKUP(EK$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EK$161*VLOOKUP(EL$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EL$161*VLOOKUP(EM$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EM$161*VLOOKUP(EN$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EN$161*VLOOKUP(EO$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EO$161*VLOOKUP(EP$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EP$161*VLOOKUP(EQ$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EQ$161*VLOOKUP(ER$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!ER$161*VLOOKUP(ES$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!ES$161*VLOOKUP(ET$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!ET$161*VLOOKUP(EU$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EU$161*VLOOKUP(EV$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EV$161*VLOOKUP(EW$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0},{"$f":"Input!EW$161*VLOOKUP(EX$167,Parameters!$D$21:$U$167,4,FALSE)*$G$170","v":0}]
[null,null,null,null,null,"Public Equity",{"$f":"IF(Input!$C161=0,0,Input!H166/Input!$C161)","v":0},{"$f":"Input!G$161*VLOOKUP(VLOOKUP(H$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!H$161*VLOOKUP(VLOOKUP(I$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!I$161*VLOOKUP(VLOOKUP(J$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!J$161*VLOOKUP(VLOOKUP(K$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!K$161*VLOOKUP(VLOOKUP(L$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!L$161*VLOOKUP(VLOOKUP(M$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!M$161*VLOOKUP(VLOOKUP(N$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!N$161*VLOOKUP(VLOOKUP(O$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!O$161*VLOOKUP(VLOOKUP(P$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!P$161*VLOOKUP(VLOOKUP(Q$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!Q$161*VLOOKUP(VLOOKUP(R$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!R$161*VLOOKUP(VLOOKUP(S$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!S$161*VLOOKUP(VLOOKUP(T$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!T$161*VLOOKUP(VLOOKUP(U$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!U$161*VLOOKUP(VLOOKUP(V$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!V$161*VLOOKUP(VLOOKUP(W$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!W$161*VLOOKUP(VLOOKUP(X$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!X$161*VLOOKUP(VLOOKUP(Y$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!Y$161*VLOOKUP(VLOOKUP(Z$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!Z$161*VLOOKUP(VLOOKUP(AA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AA$161*VLOOKUP(VLOOKUP(AB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AB$161*VLOOKUP(VLOOKUP(AC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AC$161*VLOOKUP(VLOOKUP(AD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AD$161*VLOOKUP(VLOOKUP(AE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AE$161*VLOOKUP(VLOOKUP(AF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AF$161*VLOOKUP(VLOOKUP(AG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AG$161*VLOOKUP(VLOOKUP(AH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AH$161*VLOOKUP(VLOOKUP(AI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AI$161*VLOOKUP(VLOOKUP(AJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AJ$161*VLOOKUP(VLOOKUP(AK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AK$161*VLOOKUP(VLOOKUP(AL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AL$161*VLOOKUP(VLOOKUP(AM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AM$161*VLOOKUP(VLOOKUP(AN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AN$161*VLOOKUP(VLOOKUP(AO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AO$161*VLOOKUP(VLOOKUP(AP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AP$161*VLOOKUP(VLOOKUP(AQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AQ$161*VLOOKUP(VLOOKUP(AR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AR$161*VLOOKUP(VLOOKUP(AS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AS$161*VLOOKUP(VLOOKUP(AT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AT$161*VLOOKUP(VLOOKUP(AU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AU$161*VLOOKUP(VLOOKUP(AV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AV$161*VLOOKUP(VLOOKUP(AW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AW$161*VLOOKUP(VLOOKUP(AX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AX$161*VLOOKUP(VLOOKUP(AY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AY$161*VLOOKUP(VLOOKUP(AZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!AZ$161*VLOOKUP(VLOOKUP(BA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BA$161*VLOOKUP(VLOOKUP(BB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BB$161*VLOOKUP(VLOOKUP(BC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BC$161*VLOOKUP(VLOOKUP(BD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BD$161*VLOOKUP(VLOOKUP(BE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BE$161*VLOOKUP(VLOOKUP(BF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BF$161*VLOOKUP(VLOOKUP(BG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BG$161*VLOOKUP(VLOOKUP(BH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BH$161*VLOOKUP(VLOOKUP(BI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BI$161*VLOOKUP(VLOOKUP(BJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BJ$161*VLOOKUP(VLOOKUP(BK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BK$161*VLOOKUP(VLOOKUP(BL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BL$161*VLOOKUP(VLOOKUP(BM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BM$161*VLOOKUP(VLOOKUP(BN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BN$161*VLOOKUP(VLOOKUP(BO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BO$161*VLOOKUP(VLOOKUP(BP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BP$161*VLOOKUP(VLOOKUP(BQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BQ$161*VLOOKUP(VLOOKUP(BR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BR$161*VLOOKUP(VLOOKUP(BS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BS$161*VLOOKUP(VLOOKUP(BT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BT$161*VLOOKUP(VLOOKUP(BU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BU$161*VLOOKUP(VLOOKUP(BV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BV$161*VLOOKUP(VLOOKUP(BW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BW$161*VLOOKUP(VLOOKUP(BX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BX$161*VLOOKUP(VLOOKUP(BY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BY$161*VLOOKUP(VLOOKUP(BZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!BZ$161*VLOOKUP(VLOOKUP(CA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CA$161*VLOOKUP(VLOOKUP(CB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CB$161*VLOOKUP(VLOOKUP(CC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CC$161*VLOOKUP(VLOOKUP(CD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CD$161*VLOOKUP(VLOOKUP(CE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CE$161*VLOOKUP(VLOOKUP(CF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CF$161*VLOOKUP(VLOOKUP(CG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CG$161*VLOOKUP(VLOOKUP(CH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CH$161*VLOOKUP(VLOOKUP(CI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CI$161*VLOOKUP(VLOOKUP(CJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CJ$161*VLOOKUP(VLOOKUP(CK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CK$161*VLOOKUP(VLOOKUP(CL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CL$161*VLOOKUP(VLOOKUP(CM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CM$161*VLOOKUP(VLOOKUP(CN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CN$161*VLOOKUP(VLOOKUP(CO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CO$161*VLOOKUP(VLOOKUP(CP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CP$161*VLOOKUP(VLOOKUP(CQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CQ$161*VLOOKUP(VLOOKUP(CR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CR$161*VLOOKUP(VLOOKUP(CS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CS$161*VLOOKUP(VLOOKUP(CT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CT$161*VLOOKUP(VLOOKUP(CU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CU$161*VLOOKUP(VLOOKUP(CV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CV$161*VLOOKUP(VLOOKUP(CW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CW$161*VLOOKUP(VLOOKUP(CX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CX$161*VLOOKUP(VLOOKUP(CY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CY$161*VLOOKUP(VLOOKUP(CZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!CZ$161*VLOOKUP(VLOOKUP(DA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DA$161*VLOOKUP(VLOOKUP(DB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DB$161*VLOOKUP(VLOOKUP(DC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DC$161*VLOOKUP(VLOOKUP(DD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DD$161*VLOOKUP(VLOOKUP(DE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DE$161*VLOOKUP(VLOOKUP(DF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DF$161*VLOOKUP(VLOOKUP(DG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DG$161*VLOOKUP(VLOOKUP(DH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DH$161*VLOOKUP(VLOOKUP(DI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DI$161*VLOOKUP(VLOOKUP(DJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DJ$161*VLOOKUP(VLOOKUP(DK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DK$161*VLOOKUP(VLOOKUP(DL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DL$161*VLOOKUP(VLOOKUP(DM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DM$161*VLOOKUP(VLOOKUP(DN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DN$161*VLOOKUP(VLOOKUP(DO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DO$161*VLOOKUP(VLOOKUP(DP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DP$161*VLOOKUP(VLOOKUP(DQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DQ$161*VLOOKUP(VLOOKUP(DR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DR$161*VLOOKUP(VLOOKUP(DS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DS$161*VLOOKUP(VLOOKUP(DT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DT$161*VLOOKUP(VLOOKUP(DU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DU$161*VLOOKUP(VLOOKUP(DV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DV$161*VLOOKUP(VLOOKUP(DW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DW$161*VLOOKUP(VLOOKUP(DX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DX$161*VLOOKUP(VLOOKUP(DY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DY$161*VLOOKUP(VLOOKUP(DZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!DZ$161*VLOOKUP(VLOOKUP(EA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EA$161*VLOOKUP(VLOOKUP(EB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EB$161*VLOOKUP(VLOOKUP(EC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EC$161*VLOOKUP(VLOOKUP(ED$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!ED$161*VLOOKUP(VLOOKUP(EE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EE$161*VLOOKUP(VLOOKUP(EF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EF$161*VLOOKUP(VLOOKUP(EG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EG$161*VLOOKUP(VLOOKUP(EH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EH$161*VLOOKUP(VLOOKUP(EI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EI$161*VLOOKUP(VLOOKUP(EJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EJ$161*VLOOKUP(VLOOKUP(EK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EK$161*VLOOKUP(VLOOKUP(EL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EL$161*VLOOKUP(VLOOKUP(EM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EM$161*VLOOKUP(VLOOKUP(EN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EN$161*VLOOKUP(VLOOKUP(EO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EO$161*VLOOKUP(VLOOKUP(EP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EP$161*VLOOKUP(VLOOKUP(EQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EQ$161*VLOOKUP(VLOOKUP(ER$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!ER$161*VLOOKUP(VLOOKUP(ES$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!ES$161*VLOOKUP(VLOOKUP(ET$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!ET$161*VLOOKUP(VLOOKUP(EU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EU$161*VLOOKUP(VLOOKUP(EV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EV$161*VLOOKUP(VLOOKUP(EW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0},{"$f":"Input!EW$161*VLOOKUP(VLOOKUP(EX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,2,FALSE)*$G$171","v":0}]
[null,null,null,null,null,"Private Equity",{"$f":"IF(Input!$C161=0,0,Input!I166/Input!$C161)","v":0},{"$f":"Input!G$161*VLOOKUP(VLOOKUP(H$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!H$161*VLOOKUP(VLOOKUP(I$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!I$161*VLOOKUP(VLOOKUP(J$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!J$161*VLOOKUP(VLOOKUP(K$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!K$161*VLOOKUP(VLOOKUP(L$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!L$161*VLOOKUP(VLOOKUP(M$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!M$161*VLOOKUP(VLOOKUP(N$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!N$161*VLOOKUP(VLOOKUP(O$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!O$161*VLOOKUP(VLOOKUP(P$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!P$161*VLOOKUP(VLOOKUP(Q$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!Q$161*VLOOKUP(VLOOKUP(R$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!R$161*VLOOKUP(VLOOKUP(S$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!S$161*VLOOKUP(VLOOKUP(T$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!T$161*VLOOKUP(VLOOKUP(U$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!U$161*VLOOKUP(VLOOKUP(V$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!V$161*VLOOKUP(VLOOKUP(W$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!W$161*VLOOKUP(VLOOKUP(X$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!X$161*VLOOKUP(VLOOKUP(Y$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!Y$161*VLOOKUP(VLOOKUP(Z$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!Z$161*VLOOKUP(VLOOKUP(AA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AA$161*VLOOKUP(VLOOKUP(AB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AB$161*VLOOKUP(VLOOKUP(AC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AC$161*VLOOKUP(VLOOKUP(AD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AD$161*VLOOKUP(VLOOKUP(AE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AE$161*VLOOKUP(VLOOKUP(AF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AF$161*VLOOKUP(VLOOKUP(AG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AG$161*VLOOKUP(VLOOKUP(AH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AH$161*VLOOKUP(VLOOKUP(AI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AI$161*VLOOKUP(VLOOKUP(AJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AJ$161*VLOOKUP(VLOOKUP(AK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AK$161*VLOOKUP(VLOOKUP(AL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AL$161*VLOOKUP(VLOOKUP(AM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AM$161*VLOOKUP(VLOOKUP(AN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AN$161*VLOOKUP(VLOOKUP(AO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AO$161*VLOOKUP(VLOOKUP(AP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AP$161*VLOOKUP(VLOOKUP(AQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AQ$161*VLOOKUP(VLOOKUP(AR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AR$161*VLOOKUP(VLOOKUP(AS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AS$161*VLOOKUP(VLOOKUP(AT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AT$161*VLOOKUP(VLOOKUP(AU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AU$161*VLOOKUP(VLOOKUP(AV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AV$161*VLOOKUP(VLOOKUP(AW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AW$161*VLOOKUP(VLOOKUP(AX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AX$161*VLOOKUP(VLOOKUP(AY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AY$161*VLOOKUP(VLOOKUP(AZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!AZ$161*VLOOKUP(VLOOKUP(BA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BA$161*VLOOKUP(VLOOKUP(BB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BB$161*VLOOKUP(VLOOKUP(BC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BC$161*VLOOKUP(VLOOKUP(BD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BD$161*VLOOKUP(VLOOKUP(BE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BE$161*VLOOKUP(VLOOKUP(BF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BF$161*VLOOKUP(VLOOKUP(BG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BG$161*VLOOKUP(VLOOKUP(BH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BH$161*VLOOKUP(VLOOKUP(BI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BI$161*VLOOKUP(VLOOKUP(BJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BJ$161*VLOOKUP(VLOOKUP(BK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BK$161*VLOOKUP(VLOOKUP(BL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BL$161*VLOOKUP(VLOOKUP(BM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BM$161*VLOOKUP(VLOOKUP(BN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BN$161*VLOOKUP(VLOOKUP(BO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BO$161*VLOOKUP(VLOOKUP(BP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BP$161*VLOOKUP(VLOOKUP(BQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BQ$161*VLOOKUP(VLOOKUP(BR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BR$161*VLOOKUP(VLOOKUP(BS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BS$161*VLOOKUP(VLOOKUP(BT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BT$161*VLOOKUP(VLOOKUP(BU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BU$161*VLOOKUP(VLOOKUP(BV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BV$161*VLOOKUP(VLOOKUP(BW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BW$161*VLOOKUP(VLOOKUP(BX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BX$161*VLOOKUP(VLOOKUP(BY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BY$161*VLOOKUP(VLOOKUP(BZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!BZ$161*VLOOKUP(VLOOKUP(CA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CA$161*VLOOKUP(VLOOKUP(CB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CB$161*VLOOKUP(VLOOKUP(CC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CC$161*VLOOKUP(VLOOKUP(CD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CD$161*VLOOKUP(VLOOKUP(CE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CE$161*VLOOKUP(VLOOKUP(CF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CF$161*VLOOKUP(VLOOKUP(CG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CG$161*VLOOKUP(VLOOKUP(CH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CH$161*VLOOKUP(VLOOKUP(CI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CI$161*VLOOKUP(VLOOKUP(CJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CJ$161*VLOOKUP(VLOOKUP(CK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CK$161*VLOOKUP(VLOOKUP(CL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CL$161*VLOOKUP(VLOOKUP(CM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CM$161*VLOOKUP(VLOOKUP(CN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CN$161*VLOOKUP(VLOOKUP(CO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CO$161*VLOOKUP(VLOOKUP(CP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CP$161*VLOOKUP(VLOOKUP(CQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CQ$161*VLOOKUP(VLOOKUP(CR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CR$161*VLOOKUP(VLOOKUP(CS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CS$161*VLOOKUP(VLOOKUP(CT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CT$161*VLOOKUP(VLOOKUP(CU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CU$161*VLOOKUP(VLOOKUP(CV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CV$161*VLOOKUP(VLOOKUP(CW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CW$161*VLOOKUP(VLOOKUP(CX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CX$161*VLOOKUP(VLOOKUP(CY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CY$161*VLOOKUP(VLOOKUP(CZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!CZ$161*VLOOKUP(VLOOKUP(DA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DA$161*VLOOKUP(VLOOKUP(DB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DB$161*VLOOKUP(VLOOKUP(DC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DC$161*VLOOKUP(VLOOKUP(DD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DD$161*VLOOKUP(VLOOKUP(DE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DE$161*VLOOKUP(VLOOKUP(DF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DF$161*VLOOKUP(VLOOKUP(DG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DG$161*VLOOKUP(VLOOKUP(DH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DH$161*VLOOKUP(VLOOKUP(DI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DI$161*VLOOKUP(VLOOKUP(DJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DJ$161*VLOOKUP(VLOOKUP(DK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DK$161*VLOOKUP(VLOOKUP(DL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DL$161*VLOOKUP(VLOOKUP(DM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DM$161*VLOOKUP(VLOOKUP(DN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DN$161*VLOOKUP(VLOOKUP(DO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DO$161*VLOOKUP(VLOOKUP(DP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DP$161*VLOOKUP(VLOOKUP(DQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DQ$161*VLOOKUP(VLOOKUP(DR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DR$161*VLOOKUP(VLOOKUP(DS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DS$161*VLOOKUP(VLOOKUP(DT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DT$161*VLOOKUP(VLOOKUP(DU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DU$161*VLOOKUP(VLOOKUP(DV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DV$161*VLOOKUP(VLOOKUP(DW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DW$161*VLOOKUP(VLOOKUP(DX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DX$161*VLOOKUP(VLOOKUP(DY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DY$161*VLOOKUP(VLOOKUP(DZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!DZ$161*VLOOKUP(VLOOKUP(EA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EA$161*VLOOKUP(VLOOKUP(EB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EB$161*VLOOKUP(VLOOKUP(EC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EC$161*VLOOKUP(VLOOKUP(ED$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!ED$161*VLOOKUP(VLOOKUP(EE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EE$161*VLOOKUP(VLOOKUP(EF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EF$161*VLOOKUP(VLOOKUP(EG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EG$161*VLOOKUP(VLOOKUP(EH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EH$161*VLOOKUP(VLOOKUP(EI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EI$161*VLOOKUP(VLOOKUP(EJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EJ$161*VLOOKUP(VLOOKUP(EK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EK$161*VLOOKUP(VLOOKUP(EL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EL$161*VLOOKUP(VLOOKUP(EM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EM$161*VLOOKUP(VLOOKUP(EN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EN$161*VLOOKUP(VLOOKUP(EO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EO$161*VLOOKUP(VLOOKUP(EP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EP$161*VLOOKUP(VLOOKUP(EQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EQ$161*VLOOKUP(VLOOKUP(ER$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!ER$161*VLOOKUP(VLOOKUP(ES$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!ES$161*VLOOKUP(VLOOKUP(ET$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!ET$161*VLOOKUP(VLOOKUP(EU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EU$161*VLOOKUP(VLOOKUP(EV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EV$161*VLOOKUP(VLOOKUP(EW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0},{"$f":"Input!EW$161*VLOOKUP(VLOOKUP(EX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$172","v":0}]
[null,null,null,null,null,"Hedge Funds",{"$f":"IF(Input!$C161=0,0,Input!J166/Input!$C161)","v":0},{"$f":"Input!G$161*VLOOKUP(VLOOKUP(H$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!H$161*VLOOKUP(VLOOKUP(I$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!I$161*VLOOKUP(VLOOKUP(J$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!J$161*VLOOKUP(VLOOKUP(K$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!K$161*VLOOKUP(VLOOKUP(L$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!L$161*VLOOKUP(VLOOKUP(M$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!M$161*VLOOKUP(VLOOKUP(N$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!N$161*VLOOKUP(VLOOKUP(O$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!O$161*VLOOKUP(VLOOKUP(P$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!P$161*VLOOKUP(VLOOKUP(Q$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!Q$161*VLOOKUP(VLOOKUP(R$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!R$161*VLOOKUP(VLOOKUP(S$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!S$161*VLOOKUP(VLOOKUP(T$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!T$161*VLOOKUP(VLOOKUP(U$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!U$161*VLOOKUP(VLOOKUP(V$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!V$161*VLOOKUP(VLOOKUP(W$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!W$161*VLOOKUP(VLOOKUP(X$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!X$161*VLOOKUP(VLOOKUP(Y$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!Y$161*VLOOKUP(VLOOKUP(Z$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!Z$161*VLOOKUP(VLOOKUP(AA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AA$161*VLOOKUP(VLOOKUP(AB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AB$161*VLOOKUP(VLOOKUP(AC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AC$161*VLOOKUP(VLOOKUP(AD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AD$161*VLOOKUP(VLOOKUP(AE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AE$161*VLOOKUP(VLOOKUP(AF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AF$161*VLOOKUP(VLOOKUP(AG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AG$161*VLOOKUP(VLOOKUP(AH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AH$161*VLOOKUP(VLOOKUP(AI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AI$161*VLOOKUP(VLOOKUP(AJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AJ$161*VLOOKUP(VLOOKUP(AK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AK$161*VLOOKUP(VLOOKUP(AL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AL$161*VLOOKUP(VLOOKUP(AM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AM$161*VLOOKUP(VLOOKUP(AN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AN$161*VLOOKUP(VLOOKUP(AO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AO$161*VLOOKUP(VLOOKUP(AP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AP$161*VLOOKUP(VLOOKUP(AQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AQ$161*VLOOKUP(VLOOKUP(AR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AR$161*VLOOKUP(VLOOKUP(AS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AS$161*VLOOKUP(VLOOKUP(AT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AT$161*VLOOKUP(VLOOKUP(AU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AU$161*VLOOKUP(VLOOKUP(AV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AV$161*VLOOKUP(VLOOKUP(AW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AW$161*VLOOKUP(VLOOKUP(AX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AX$161*VLOOKUP(VLOOKUP(AY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AY$161*VLOOKUP(VLOOKUP(AZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!AZ$161*VLOOKUP(VLOOKUP(BA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BA$161*VLOOKUP(VLOOKUP(BB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BB$161*VLOOKUP(VLOOKUP(BC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BC$161*VLOOKUP(VLOOKUP(BD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BD$161*VLOOKUP(VLOOKUP(BE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BE$161*VLOOKUP(VLOOKUP(BF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BF$161*VLOOKUP(VLOOKUP(BG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BG$161*VLOOKUP(VLOOKUP(BH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BH$161*VLOOKUP(VLOOKUP(BI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BI$161*VLOOKUP(VLOOKUP(BJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BJ$161*VLOOKUP(VLOOKUP(BK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BK$161*VLOOKUP(VLOOKUP(BL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BL$161*VLOOKUP(VLOOKUP(BM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BM$161*VLOOKUP(VLOOKUP(BN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BN$161*VLOOKUP(VLOOKUP(BO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BO$161*VLOOKUP(VLOOKUP(BP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BP$161*VLOOKUP(VLOOKUP(BQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BQ$161*VLOOKUP(VLOOKUP(BR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BR$161*VLOOKUP(VLOOKUP(BS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BS$161*VLOOKUP(VLOOKUP(BT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BT$161*VLOOKUP(VLOOKUP(BU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BU$161*VLOOKUP(VLOOKUP(BV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BV$161*VLOOKUP(VLOOKUP(BW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BW$161*VLOOKUP(VLOOKUP(BX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BX$161*VLOOKUP(VLOOKUP(BY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BY$161*VLOOKUP(VLOOKUP(BZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!BZ$161*VLOOKUP(VLOOKUP(CA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CA$161*VLOOKUP(VLOOKUP(CB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CB$161*VLOOKUP(VLOOKUP(CC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CC$161*VLOOKUP(VLOOKUP(CD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CD$161*VLOOKUP(VLOOKUP(CE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CE$161*VLOOKUP(VLOOKUP(CF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CF$161*VLOOKUP(VLOOKUP(CG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CG$161*VLOOKUP(VLOOKUP(CH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CH$161*VLOOKUP(VLOOKUP(CI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CI$161*VLOOKUP(VLOOKUP(CJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CJ$161*VLOOKUP(VLOOKUP(CK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CK$161*VLOOKUP(VLOOKUP(CL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CL$161*VLOOKUP(VLOOKUP(CM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CM$161*VLOOKUP(VLOOKUP(CN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CN$161*VLOOKUP(VLOOKUP(CO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CO$161*VLOOKUP(VLOOKUP(CP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CP$161*VLOOKUP(VLOOKUP(CQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CQ$161*VLOOKUP(VLOOKUP(CR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CR$161*VLOOKUP(VLOOKUP(CS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CS$161*VLOOKUP(VLOOKUP(CT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CT$161*VLOOKUP(VLOOKUP(CU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CU$161*VLOOKUP(VLOOKUP(CV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CV$161*VLOOKUP(VLOOKUP(CW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CW$161*VLOOKUP(VLOOKUP(CX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CX$161*VLOOKUP(VLOOKUP(CY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CY$161*VLOOKUP(VLOOKUP(CZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!CZ$161*VLOOKUP(VLOOKUP(DA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DA$161*VLOOKUP(VLOOKUP(DB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DB$161*VLOOKUP(VLOOKUP(DC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DC$161*VLOOKUP(VLOOKUP(DD$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DD$161*VLOOKUP(VLOOKUP(DE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DE$161*VLOOKUP(VLOOKUP(DF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DF$161*VLOOKUP(VLOOKUP(DG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DG$161*VLOOKUP(VLOOKUP(DH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DH$161*VLOOKUP(VLOOKUP(DI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DI$161*VLOOKUP(VLOOKUP(DJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DJ$161*VLOOKUP(VLOOKUP(DK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DK$161*VLOOKUP(VLOOKUP(DL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DL$161*VLOOKUP(VLOOKUP(DM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DM$161*VLOOKUP(VLOOKUP(DN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DN$161*VLOOKUP(VLOOKUP(DO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DO$161*VLOOKUP(VLOOKUP(DP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DP$161*VLOOKUP(VLOOKUP(DQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DQ$161*VLOOKUP(VLOOKUP(DR$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DR$161*VLOOKUP(VLOOKUP(DS$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DS$161*VLOOKUP(VLOOKUP(DT$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DT$161*VLOOKUP(VLOOKUP(DU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DU$161*VLOOKUP(VLOOKUP(DV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DV$161*VLOOKUP(VLOOKUP(DW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DW$161*VLOOKUP(VLOOKUP(DX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DX$161*VLOOKUP(VLOOKUP(DY$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DY$161*VLOOKUP(VLOOKUP(DZ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!DZ$161*VLOOKUP(VLOOKUP(EA$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EA$161*VLOOKUP(VLOOKUP(EB$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EB$161*VLOOKUP(VLOOKUP(EC$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EC$161*VLOOKUP(VLOOKUP(ED$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!ED$161*VLOOKUP(VLOOKUP(EE$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EE$161*VLOOKUP(VLOOKUP(EF$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EF$161*VLOOKUP(VLOOKUP(EG$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EG$161*VLOOKUP(VLOOKUP(EH$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EH$161*VLOOKUP(VLOOKUP(EI$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EI$161*VLOOKUP(VLOOKUP(EJ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EJ$161*VLOOKUP(VLOOKUP(EK$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EK$161*VLOOKUP(VLOOKUP(EL$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EL$161*VLOOKUP(VLOOKUP(EM$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EM$161*VLOOKUP(VLOOKUP(EN$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EN$161*VLOOKUP(VLOOKUP(EO$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EO$161*VLOOKUP(VLOOKUP(EP$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EP$161*VLOOKUP(VLOOKUP(EQ$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EQ$161*VLOOKUP(VLOOKUP(ER$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!ER$161*VLOOKUP(VLOOKUP(ES$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!ES$161*VLOOKUP(VLOOKUP(ET$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!ET$161*VLOOKUP(VLOOKUP(EU$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EU$161*VLOOKUP(VLOOKUP(EV$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EV$161*VLOOKUP(VLOOKUP(EW$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0},{"$f":"Input!EW$161*VLOOKUP(VLOOKUP(EX$167,Parameters!$D$316:$K$462,7,FALSE),Parameters!$D$226:$F$229,3,FALSE)*$G$173","v":0}]
[null,null,null,null,null,"Other",{"$f":"IF(Input!$C161=0,0,Input!K166/Input!$C161)","v":0},{"$f":"Input!G$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!H$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!I$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!J$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!K$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!L$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!M$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!N$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!O$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!P$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!Q$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!R$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!S$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!T$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!U$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!V$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!W$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!X$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!Y$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!Z$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AA$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AB$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AC$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AD$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AE$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AF$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AG$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AH$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AI$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AJ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AK$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AL$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AM$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AN$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AO$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AP$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AQ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AR$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AS$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AT$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AU$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AV$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AW$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AX$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AY$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!AZ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BA$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BB$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BC$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BD$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BE$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BF$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BG$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BH$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BI$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BJ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BK$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BL$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BM$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BN$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BO$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BP$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BQ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BR$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BS$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BT$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BU$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BV$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BW$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BX$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BY$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!BZ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CA$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CB$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CC$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CD$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CE$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CF$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CG$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CH$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CI$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CJ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CK$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CL$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CM$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CN$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CO$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CP$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CQ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CR$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CS$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CT$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CU$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CV$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CW$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CX$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CY$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!CZ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DA$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DB$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DC$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DD$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DE$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DF$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DG$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DH$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DI$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DJ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DK$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DL$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DM$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DN$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DO$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DP$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DQ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DR$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DS$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DT$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DU$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DV$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DW$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DX$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DY$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!DZ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EA$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EB$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EC$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!ED$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EE$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EF$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EG$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EH$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EI$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EJ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EK$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EL$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EM$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EN$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EO$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EP$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EQ$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!ER$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!ES$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!ET$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EU$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EV$161*Parameters!$E$220*$G$174","v":0},{"$f":"Input!EW$161*Parameters!$E$220*$G$174","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G168:G174)","v":0},{"$f":"SUM(H168:H174)","v":0},{"$f":"SUM(I168:I174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU168:BU174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG168:EG174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Operational Risk"]
[]
[null,null,null,null,null,null,null,"Assets Under Custody And Administration"]
[null,null,null,null,null,null,null,"($ billion)","Lower Bound\n ($ million)","Upper Bound\n ($ million)","AUC in USD"]
["Business lines","Revenues/value","Basel III RWA","S&P RWA for Asset Management","S&P RWA before diversification","Scale",null,"0 - 750",0,750000,{"$f":"MAX(MIN($B$192-I182,J182-I182),0)*Parameters!$E$279","v":0}]
["Corporate Finance",{"$f":"Input!C177","v":0},{"$f":"IF(ISERROR(Input!B177/Input!$B$8),\"-\",Input!B177/Input!$B$8)","v":"-"},null,{"$f":"F183*B183","v":0},{"$f":"Parameters!E262","v":3.125},null,"750 - 1,000",750000,1000000,{"$f":"MAX(MIN($B$192-I183,J183-I183),0)*Parameters!$E$280","v":0}]
["Trading and Sales",{"$f":"Input!C178","v":0},{"$f":"IF(ISERROR(Input!B178/Input!$B$8),\"-\",Input!B178/Input!$B$8)","v":"-"},null,{"$f":"F184*B184","v":0},{"$f":"Parameters!E263","v":3.125},null,"1,000 - 2,000",1000000,2000000,{"$f":"MAX(MIN($B$192-I184,J184-I184),0)*Parameters!$E$281","v":0}]
["Commercial Banking",{"$f":"Input!C179","v":0},{"$f":"IF(ISERROR(Input!B179/Input!$B$8),\"-\",Input!B179/Input!$B$8)","v":"-"},null,0,{"$f":"Parameters!E264","v":1.875},null,"2,000 - 5,000",2000000,5000000,{"$f":"MAX(MIN($B$192-I185,J185-I185),0)*Parameters!$E$282","v":0}]
["Payment and Settlement",{"$f":"Input!C180","v":0},{"$f":"IF(ISERROR(Input!B180/Input!$B$8),\"-\",Input!B180/Input!$B$8)","v":"-"},null,0,{"$f":"Parameters!E265","v":2.25},null,"5,000 - 10,000",5000000,10000000,{"$f":"MAX(MIN($B$192-I186,J186-I186),0)*Parameters!$E$283","v":0}]
["Agency Services",{"$f":"Input!C181","v":0},{"$f":"IF(ISERROR(Input!B181/Input!$B$8),\"-\",Input!B181/Input!$B$8)","v":"-"},null,0,{"$f":"Parameters!E266","v":1.875},null,"above 10,000",10000000,null,{"$f":"MAX($B$192-I187,0)*Parameters!$E$284","v":0}]
["Asset Management",{"$f":"Input!C182","v":0},{"$f":"IF(ISERROR(Input!B182/Input!$B$8),\"-\",Input!B182/Input!$B$8)","v":"-"},{"$f":"IF(OR(Input!B188=\"\",Input!B188=0),Input!B189*20%*Parameters!E273,Input!B188*Parameters!E273)","v":0},{"$f":"F188*B188+D188","v":0},{"$f":"Parameters!E267","v":1.5}]
["Retail Banking",{"$f":"Input!C183","v":0},{"$f":"IF(ISERROR(Input!B183/Input!$B$8),\"-\",Input!B183/Input!$B$8)","v":"-"},null,0,{"$f":"Parameters!E268","v":1.5}]
["Retail Brokerage",{"$f":"Input!C184","v":0},{"$f":"IF(ISERROR(Input!B184/Input!$B$8),\"-\",Input!B184/Input!$B$8)","v":"-"},null,0,{"$f":"Parameters!E269","v":1.5}]
["Total",{"$f":"Input!C185","v":0},{"$f":"IF(ISERROR(Input!B185/Input!$B$8),\"-\",Input!B185/Input!$B$8)","v":"-"},{"$f":"D188","v":0},{"$f":"F191*B191+D191","v":0},{"$f":"Parameters!E261","v":1.875}]
["Assets Under Custody and Administration",{"$f":"IF(Input!B190=0,0,Input!B187/Input!B190)","v":0},null,null,{"$f":"IF(C187=\"-\",\"-\",IF(C187>0,MIN(SUM(K182:K187)*Input!B190,C187*10),SUM(K182:K187)*Input!B190))","v":"-"}]
["Total",{"$f":"IF(B191=0,SUM(B183:B190),B191)","v":0},{"$f":"IF(C191=0,SUM(C183:C190),C191)","v":"-"},null,{"$f":"IF(ISERROR(IF(NOT(E192=0),IF(NOT(SUM(Input!$C$177:$C$184)=0),SUM(E183:E190)-E187+E192,E191+E192),IF(NOT(SUM(Input!$C$177:$C$184)=0),SUM(E183:E190),E191))),0,IF(NOT(E192=0),IF(NOT(SUM(Input!$C$177:$C$184)=0),SUM(E183:E190)-E187+E192,E191+E192),IF(NOT(SUM(Input!$C$177:$C$184)=0),SUM(E183:E190),E191)))","v":0}]
[]
[]
["Insurance Risk"]
[]
[]
[null,"Value","S&P RWA ","Scale"]
[{"$f":"Input!A195","v":"Amount of Over (+) / Under (-) Capitalization of (the main) insurance subsidiaries to sustain an 'A' or 'substantial' stress level according to RBC model"},{"$f":"-Input!B195","v":0},{"$f":"B200*D200","v":0},{"$f":"Parameters!E289","v":3.75}]
[]
[]
["Current parameters"]
["(€ millions)",null,null,null,0,1,0,"Very Weak"]
["TAC",{"$f":"'S&P RAC Ratio Result '!E33","v":0},null,null,0.03,2,0.03,"Weak"]
["RWA Before diversification",{"$f":"'S&P RAC Ratio Result '!E30","v":0},null,null,0.05,3,0.05,"Moderate"]
["RAC ratio",{"$f":"IF(B206=0,\"\",B205/B206)","v":""},null,null,7.0000000000000007E-2,4,7.0000000000000007E-2,"Adequate"]
["Lower band",{"$f":"IF(B207=\"\",\"\",VLOOKUP(B207,E204:E210,1,TRUE))","v":""},null,null,0.1,5,0.1,"Strong"]
["Higher band",{"$f":"IF(B207=\"\",\"\",IF(B210=\"Very Strong\",\"\",VLOOKUP(VLOOKUP(B208,E204:F209,2,FALSE)+1,F204:G209,2,FALSE)))","v":""},null,null,0.15,6,0.15,"Very Strong"]
["C&E score",{"$f":"IF(B207=\"\",\"\",+VLOOKUP(B207,G204:H210,2))","v":""}]
[]
["Sensitivity matrix"]
["Pas",0.05]
[null,null,"Total Adjusted Capital"]
[null,6.7602112885874241E-2,{"$f":"+G215*(1+B213*4)","v":0},{"$f":"+G215*(1+B213*3)","v":0},{"$f":"+G215*(1+B213*2)","v":0},{"$f":"+G215*(1+B213*1)","v":0},{"$f":"B205","v":0},{"$f":"+G215*(1-B213*1)","v":0},{"$f":"+G215*(1-B213*2)","v":0},{"$f":"+G215*(1-B213*3)","v":0},{"$f":"+G215*(1-B213*4)","v":0}]
["Risk Weighted Assets",{"$f":"+B220*(1-B213*4)","v":0},{"$f":"C$215/$B216","v":{"$error":"#DIV/0!"}},{"$f":"D$215/$B216","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K$215/$B216","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+B220*(1-B213*3)","v":0},{"$f":"C$215/$B217","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B220*(1-B213*2)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B220*(1-B213*1)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B206","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G$215/$B220","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B220*(1+B213*1)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G$215/$B221","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B220*(1+B213*2)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B220*(1+B213*3)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B220*(1+B213*4)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K$215/$B224","v":{"$error":"#DIV/0!"}}]
[]
["Current Capital & Earnings score",null,null,null,{"$f":"B210","v":""}]
[]
["Change in Capital & Earnings scores"]
[]
["Capital & Earnings",null,null,null,{"$f":"IF(E226=\"\",\"\",IF(E226=\"Very Weak\",\"\",+VLOOKUP(B208-0.001,G204:H210,2)))","v":""}]
["A decrease of TAC by more than",null,null,null,{"$f":"IF(E226=\"\",\"\",IF(E226=\"Very Weak\",\"\",ROUND((B207-B208)*B206,0)))","v":""},{"$f":"IF(E226=\"\",\"\",IF(E226=\"Very Weak\",\"\",(B208-B207)*B206/B205))","v":""}]
["An increase of RWA by more than",null,null,null,{"$f":"IF(E226=\"\",\"\",IF(E226=\"Very Weak\",\"\",ROUND(B205/B208-B206,0)))","v":""},{"$f":"IF(E226=\"\",\"\",IF(E226=\"Very Weak\",\"\",(B205/B208-B206)/B206))","v":""}]
[]
["Capital & Earnings",null,null,null,{"$f":"IF(E226=\"\",\"\",IF(B210=\"Very Strong\",\"\",+VLOOKUP(B209+0.001,G204:H210,2)))","v":""}]
["A decrease of RWA by more than",null,null,null,{"$f":"IF(E226=\"\",\"\",IF(B210=\"Very Strong\",\"\",ROUND(B206-B205/B209,0)))","v":""},{"$f":"IF(E226=\"\",\"\",IF(B210=\"Very Strong\",\"\",(B205/B209-B206)/B206))","v":""}]
["An increase of TAC by more than",null,null,null,{"$f":"IF(E226=\"\",\"\",IF(B210=\"Very Strong\",\"\",ROUND((B209-B207)*B206,0)))","v":""},{"$f":"IF(E226=\"\",\"\",IF(B210=\"Very Strong\",\"\",(B209-B207)*B206/B205))","v":""}]
[]
[null,"Downgrade","Upgrade","Downgrade","Upgrade"]
["Rank (Foreign Sovereign rating)",{"$f":"IF(B242=\"\",\"\",VLOOKUP(B242,Parameters!D316:K462,8,FALSE))","v":""},{"$f":"B239","v":""},"S&P CR before diversification","S&P CR before diversification"]
["BICRA",{"$f":"IF(IF(B242=\"\",\"\",VLOOKUP(B242,Parameters!D316:K462,4,FALSE))=10,10,IF(B242=\"\",\"\",VLOOKUP(B242,Parameters!D316:K462,4,FALSE)+1))","v":""},{"$f":"IF(IF(C242=\"\",\"\",VLOOKUP(C242,Parameters!D316:K462,4,FALSE))=1,1,IF(C242=\"\",\"\",VLOOKUP(C242,Parameters!D316:K462,4,FALSE)-1))","v":""}]
["Economic Risk",{"$f":"IF(IF(B242=\"\",\"\",VLOOKUP(B242,Parameters!D316:K462,5,FALSE))=10,10,IF(B242=\"\",\"\",VLOOKUP(B242,Parameters!D316:K462,5,FALSE)+1))","v":""},{"$f":"IF(IF(C242=\"\",\"\",VLOOKUP(C242,Parameters!D316:K462,5,FALSE))=1,1,IF(C242=\"\",\"\",VLOOKUP(C242,Parameters!D316:K462,5,FALSE)-1))","v":""}]
["Domestic country",{"$f":"IF(Input!B11=0,\"\",Input!B11)","v":""},{"$f":"B242","v":""},{"$f":"C242","v":""},{"$f":"D242","v":""}]
["Institutions",{"$f":"IF(OR(B239=21,B239=22),Parameters!$F$195,IF(VLOOKUP(B240,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(B239,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(B240,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(B239,Parameters!$D$176:$F$197,3,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(OR(C239=21,C239=22),Parameters!$F$195,IF(VLOOKUP(C240,Parameters!$D$11:$F$20,3,FALSE)>VLOOKUP(C239,Parameters!$D$176:$F$197,3,FALSE),VLOOKUP(C240,Parameters!$D$11:$F$20,3,FALSE),VLOOKUP(C239,Parameters!$D$176:$F$197,3,FALSE)))","v":{"$error":"#N/A"}}]
["Credit Institutions & Investment Firms",{"$f":"IF($B30=0,0,HLOOKUP($B$242,Input!$G$26:$EW$29,2,FALSE)*((1-Input!$E27/$B30)*B243+Input!$E27/$B30*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B30=0,0,HLOOKUP($C$242,Input!$G$26:$EW$29,2,FALSE)*((1-Input!$E27/$B30)*C243+Input!$E27/$B30*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"MAX((SUM($G30:$EW30)-HLOOKUP(D$242,$G$29:$EW$36,2,FALSE)+B244)*(1-IF($B30=0,0,$C30/$B30)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G30:$EW30)-HLOOKUP(E$242,$G$29:$EW$36,2,FALSE)+C244)*(1-IF($B30=0,0,$C30/$B30)),0)","v":{"$error":"#N/A"}}]
["Covered Bonds",{"$f":"IF($B31=0,0,HLOOKUP($B$242,Input!$G$26:$EW$29,3,FALSE)*((1-Input!$E28/$B31)*VLOOKUP(B$240,Parameters!$D$11:$X$20,17,FALSE)+Input!$E28/$B31*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B31=0,0,HLOOKUP($C$242,Input!$G$26:$EW$29,3,FALSE)*((1-Input!$E28/$B31)*VLOOKUP(C$240,Parameters!$D$11:$X$20,17,FALSE)+Input!$E28/$B31*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"MAX((SUM($G31:$EW31)-HLOOKUP(D$242,$G$29:$EW$36,3,FALSE)+B245)*(1-IF($B31=0,0,$C31/$B31)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G31:$EW31)-HLOOKUP(E$242,$G$29:$EW$36,3,FALSE)+C245)*(1-IF($B31=0,0,$C31/$B31)),0)","v":{"$error":"#N/A"}}]
["Other Institutions",{"$f":"IF($B32=0,0,HLOOKUP($B$242,Input!$G$26:$EW$29,4,FALSE)*((1-Input!$E29/$B32)*B243+Input!$E29/$B32*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"IF($B32=0,0,HLOOKUP($C$242,Input!$G$26:$EW$29,4,FALSE)*((1-Input!$E29/$B32)*C243+Input!$E29/$B32*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)))","v":0},{"$f":"MAX((SUM($G32:$EW32)-HLOOKUP(D$242,$G$29:$EW$36,4,FALSE)+B246)*(1-IF($B32=0,0,$C32/$B32)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G32:$EW32)-HLOOKUP(E$242,$G$29:$EW$36,4,FALSE)+C246)*(1-IF($B32=0,0,$C32/$B32)),0)","v":{"$error":"#N/A"}}]
["CCP - Trade Exposures / Initial Margins",{"$f":"IF($B$33=0,0,HLOOKUP(B242,Input!$G$26:$EW$30,5,FALSE)*VLOOKUP(IF(VLOOKUP(B242,Parameters!$D$316:$K$462,8,FALSE)+1>22,22,VLOOKUP(B242,Parameters!$D$316:$K$462,8,FALSE)+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"IF($B$33=0,0,HLOOKUP(C242,Input!$G$26:$EW$30,5,FALSE)*VLOOKUP(IF(VLOOKUP(C242,Parameters!$D$316:$K$462,8,FALSE)+1>22,22,VLOOKUP(C242,Parameters!$D$316:$K$462,8,FALSE)+1),Parameters!$D$176:$F$197,3,FALSE))","v":0},{"$f":"MAX((SUM($G33:$EW33)-HLOOKUP(D$242,$G$29:$EW$36,5,FALSE)+B247)*(1-IF($B33=0,0,$C33/$B33)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G33:$EW33)-HLOOKUP(E$242,$G$29:$EW$36,5,FALSE)+C247)*(1-IF($B33=0,0,$C33/$B33)),0)","v":{"$error":"#N/A"}}]
["CCP - Default Fund Contribution Amount (Funded and Unfunded)",{"$f":"IF(B34=0,0,HLOOKUP(B242,$G$29:$EW$34,6,FALSE))","v":0},{"$f":"IF(B34=0,0,HLOOKUP(C242,$G$29:$EW$34,6,FALSE))","v":0},{"$f":"MAX((SUM($G34:$EW34)-HLOOKUP(D$242,$G$29:$EW$36,6,FALSE)+B248)*(1-IF($B34=0,0,$C34/$B34)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G34:$EW34)-HLOOKUP(E$242,$G$29:$EW$36,6,FALSE)+C248)*(1-IF($B34=0,0,$C34/$B34)),0)","v":{"$error":"#N/A"}}]
["Total CCP (including cap)",{"$f":"IF($B$35=0,0,IF(VLOOKUP(B240,Parameters!$D$11:$F$20,3,FALSE)*HLOOKUP(B242,Input!$G$26:$EW$30,5,FALSE)>Calculus!B248+Calculus!B247,Calculus!B248+Calculus!B247,VLOOKUP(B240,Parameters!$D$11:$F$20,3,FALSE)*HLOOKUP(B242,Input!$G$26:$EW$30,5,FALSE)))","v":0},{"$f":"IF($B$35=0,0,IF(VLOOKUP(C240,Parameters!$D$11:$F$20,3,FALSE)*HLOOKUP(C242,Input!$G$26:$EW$30,5,FALSE)>Calculus!C248+Calculus!C247,Calculus!C248+Calculus!C247,VLOOKUP(C240,Parameters!$D$11:$F$20,3,FALSE)*HLOOKUP(C242,Input!$G$26:$EW$30,5,FALSE)))","v":0},{"$f":"MAX((SUM($G35:$EW35)-HLOOKUP(D$242,$G$29:$EW$36,7,FALSE)+B249)*(1-IF($B35=0,0,$C35/$B35)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G35:$EW35)-HLOOKUP(E$242,$G$29:$EW$36,7,FALSE)+C249)*(1-IF($B35=0,0,$C35/$B35)),0)","v":{"$error":"#N/A"}}]
["Corporate"]
["Corporate",{"$f":"IF($B40=0,0,HLOOKUP($B$242,Input!$G$34:$EW$42,2,FALSE)*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP($B$241,Parameters!$D$11:$X$20,4,FALSE)+Input!$E35/$B40*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B$44)/$B40*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"IF($B40=0,0,HLOOKUP($C$242,Input!$G$34:$EW$42,2,FALSE)*((1-Input!$D35/$B40-Input!$E35/$B40)*VLOOKUP($C$241,Parameters!$D$11:$X$20,4,FALSE)+Input!$E35/$B40*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D35+Input!$B$44)/$B40*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)-Input!$B44/$B40*Parameters!$E$295))","v":0},{"$f":"MAX((SUM($G40:$EW40)-HLOOKUP(D$242,$G$39:$EW$47,2,FALSE)+B251)*(1-IF($B40=0,0,$C40/$B40)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G40:$EW40)-HLOOKUP(E$242,$G$39:$EW$47,2,FALSE)+C251)*(1-IF($B40=0,0,$C40/$B40)),0)","v":{"$error":"#N/A"}}]
["Purchased Receivables",{"$f":"IF($B41=0,0,HLOOKUP($B$242,Input!$G$34:$EW$42,3,FALSE)*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP($B$241,Parameters!$D$11:$X$20,5,FALSE)+Input!$E36/$B41*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D36)/$B41*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B41=0,0,HLOOKUP($C$242,Input!$G$34:$EW$42,3,FALSE)*((1-Input!$D36/$B41-Input!$E36/$B41)*VLOOKUP($C$241,Parameters!$D$11:$X$20,5,FALSE)+Input!$E36/$B41*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D36)/$B41*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G41:$EW41)-HLOOKUP(D$242,$G$39:$EW$47,3,FALSE)+B252)*(1-IF($B41=0,0,$C41/$B41)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G41:$EW41)-HLOOKUP(E$242,$G$39:$EW$47,3,FALSE)+C252)*(1-IF($B41=0,0,$C41/$B41)),0)","v":{"$error":"#N/A"}}]
["Project Finance",{"$f":"IF($B42=0,0,HLOOKUP($B$242,Input!$G$34:$EW$42,4,FALSE)*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP($B$241,Parameters!$D$11:$X$20,6,FALSE)+Input!$E37/$B42*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D37)/$B42*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B42=0,0,HLOOKUP($C$242,Input!$G$34:$EW$42,4,FALSE)*((1-Input!$D37/$B42-Input!$E37/$B42)*VLOOKUP($C$241,Parameters!$D$11:$X$20,6,FALSE)+Input!$E37/$B42*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D37)/$B42*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G42:$EW42)-HLOOKUP(D$242,$G$39:$EW$47,4,FALSE)+B253)*(1-IF($B42=0,0,$C42/$B42)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G42:$EW42)-HLOOKUP(E$242,$G$39:$EW$47,4,FALSE)+C253)*(1-IF($B42=0,0,$C42/$B42)),0)","v":{"$error":"#N/A"}}]
["Object Finance",{"$f":"IF($B43=0,0,HLOOKUP($B$242,Input!$G$34:$EW$42,5,FALSE)*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP($B$241,Parameters!$D$11:$X$20,7,FALSE)+Input!$E38/$B43*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D38)/$B43*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B43=0,0,HLOOKUP($C$242,Input!$G$34:$EW$42,5,FALSE)*((1-Input!$D38/$B43-Input!$E38/$B43)*VLOOKUP($C$241,Parameters!$D$11:$X$20,7,FALSE)+Input!$E38/$B43*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D38)/$B43*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G43:$EW43)-HLOOKUP(D$242,$G$39:$EW$47,5,FALSE)+B254)*(1-IF($B43=0,0,$C43/$B43)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G43:$EW43)-HLOOKUP(E$242,$G$39:$EW$47,5,FALSE)+C254)*(1-IF($B43=0,0,$C43/$B43)),0)","v":{"$error":"#N/A"}}]
["Commodities Finance",{"$f":"IF($B44=0,0,HLOOKUP($B$242,Input!$G$34:$EW$42,6,FALSE)*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP($B$241,Parameters!$D$11:$X$20,8,FALSE)+Input!$E39/$B44*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D39)/$B44*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B44=0,0,HLOOKUP($C$242,Input!$G$34:$EW$42,6,FALSE)*((1-Input!$D39/$B44-Input!$E39/$B44)*VLOOKUP($C$241,Parameters!$D$11:$X$20,8,FALSE)+Input!$E39/$B44*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D39)/$B44*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G44:$EW44)-HLOOKUP(D$242,$G$39:$EW$47,6,FALSE)+B255)*(1-IF($B44=0,0,$C44/$B44)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G44:$EW44)-HLOOKUP(E$242,$G$39:$EW$47,6,FALSE)+C255)*(1-IF($B44=0,0,$C44/$B44)),0)","v":{"$error":"#N/A"}}]
["Income Producing Commercial Real Estate",{"$f":"IF($B45=0,0,HLOOKUP($B$242,Input!$G$34:$EW$42,7,FALSE)*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP($B$241,Parameters!$D$11:$X$20,9,FALSE)+Input!$E40/$B45*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D40)/$B45*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B45=0,0,HLOOKUP($C$242,Input!$G$34:$EW$42,7,FALSE)*((1-Input!$D40/$B45-Input!$E40/$B45)*VLOOKUP($C$241,Parameters!$D$11:$X$20,9,FALSE)+Input!$E40/$B45*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D40)/$B45*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G45:$EW45)-HLOOKUP(D$242,$G$39:$EW$47,7,FALSE)+B256)*(1-IF($B45=0,0,$C45/$B45)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G45:$EW45)-HLOOKUP(E$242,$G$39:$EW$47,7,FALSE)+C256)*(1-IF($B45=0,0,$C45/$B45)),0)","v":{"$error":"#N/A"}}]
["Construction and Real Estate Development (HVCRE)",{"$f":"IF($B46=0,0,HLOOKUP($B$242,Input!$G$34:$EW$42,8,FALSE)*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP($B$241,Parameters!$D$11:$X$20,10,FALSE)+Input!$E41/$B46*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D41)/$B46*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B46=0,0,HLOOKUP($C$242,Input!$G$34:$EW$42,8,FALSE)*((1-Input!$D41/$B46-Input!$E41/$B46)*VLOOKUP($C$241,Parameters!$D$11:$X$20,10,FALSE)+Input!$E41/$B46*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D41)/$B46*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G46:$EW46)-HLOOKUP(D$242,$G$39:$EW$47,8,FALSE)+B257)*(1-IF($B46=0,0,$C46/$B46)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G46:$EW46)-HLOOKUP(E$242,$G$39:$EW$47,8,FALSE)+C257)*(1-IF($B46=0,0,$C46/$B46)),0)","v":{"$error":"#N/A"}}]
["Small and Medium Enterprises (SME)",{"$f":"IF($B47=0,0,HLOOKUP($B$242,Input!$G$34:$EW$42,9,FALSE)*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP($B$241,Parameters!$D$11:$X$20,11,FALSE)+Input!$E42/$B47*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D42)/$B47*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B47=0,0,HLOOKUP($C$242,Input!$G$34:$EW$42,9,FALSE)*((1-Input!$D42/$B47-Input!$E42/$B47)*VLOOKUP($C$241,Parameters!$D$11:$X$20,11,FALSE)+Input!$E42/$B47*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D42)/$B47*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G47:$EW47)-HLOOKUP(D$242,$G$39:$EW$47,9,FALSE)+B258)*(1-IF($B47=0,0,$C47/$B47)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G47:$EW47)-HLOOKUP(E$242,$G$39:$EW$47,9,FALSE)+C258)*(1-IF($B47=0,0,$C47/$B47)),0)","v":{"$error":"#N/A"}}]
["Retail"]
["Heloc",{"$f":"IF($B53=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,2,FALSE)*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP($B$241,Parameters!$D$10:$X$20,16,FALSE)+Input!$E48/$B53*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D48)/$B53*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B53=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,2,FALSE)*((1-Input!$D48/$B53-Input!$E48/$B53)*VLOOKUP($C$241,Parameters!$D$10:$X$20,16,FALSE)+Input!$E48/$B53*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D48)/$B53*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G53:$EW53)-HLOOKUP(D$242,$G$52:$EW$64,2,FALSE)+B260)*(1-IF($B53=0,0,$C53/$B53)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G53:$EW53)-HLOOKUP(E$242,$G$52:$EW$64,2,FALSE)+C260)*(1-IF($B53=0,0,$C53/$B53)),0)","v":{"$error":"#N/A"}}]
["Subprime",{"$f":"IF($B54=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,3,FALSE)*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP($B$241,Parameters!$D$10:$X$20,15,FALSE)+Input!$E49/$B54*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D49)/$B54*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B54=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,3,FALSE)*((1-Input!$D49/$B54-Input!$E49/$B54)*VLOOKUP($C$241,Parameters!$D$10:$X$20,15,FALSE)+Input!$E49/$B54*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D49)/$B54*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G54:$EW54)-HLOOKUP(D$242,$G$52:$EW$64,3,FALSE)+B261)*(1-IF($B54=0,0,$C54/$B54)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G54:$EW54)-HLOOKUP(E$242,$G$52:$EW$64,3,FALSE)+C261)*(1-IF($B54=0,0,$C54/$B54)),0)","v":{"$error":"#N/A"}}]
["Owner-Occupied Residential Mortgages",{"$f":"IF($B55=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,4,FALSE)*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP($B$241,Parameters!$D$10:$X$20,2,FALSE)+Input!$E50/$B55*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D50)/$B55*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B55=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,4,FALSE)*((1-Input!$D50/$B55-Input!$E50/$B55)*VLOOKUP($C$241,Parameters!$D$10:$X$20,2,FALSE)+Input!$E50/$B55*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D50)/$B55*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G55:$EW55)-HLOOKUP(D$242,$G$52:$EW$64,4,FALSE)+B262)*(1-IF($B55=0,0,$C55/$B55)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G55:$EW55)-HLOOKUP(E$242,$G$52:$EW$64,4,FALSE)+C262)*(1-IF($B55=0,0,$C55/$B55)),0)","v":{"$error":"#N/A"}}]
["Investment Mortgages",{"$f":"IF($B56=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,5,FALSE)*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP($B$241,Parameters!$D$10:$X$20,19,FALSE)+Input!$E51/$B56*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D51)/$B56*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B56=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,5,FALSE)*((1-Input!$D51/$B56-Input!$E51/$B56)*VLOOKUP($C$241,Parameters!$D$10:$X$20,19,FALSE)+Input!$E51/$B56*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D51)/$B56*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G56:$EW56)-HLOOKUP(D$242,$G$52:$EW$64,5,FALSE)+B263)*(1-IF($B56=0,0,$C56/$B56)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G56:$EW56)-HLOOKUP(E$242,$G$52:$EW$64,5,FALSE)+C263)*(1-IF($B56=0,0,$C56/$B56)),0)","v":{"$error":"#N/A"}}]
["Self-Certified (low-doc) Mortgages",{"$f":"IF($B57=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,6,FALSE)*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP($B$241,Parameters!$D$10:$X$20,20,FALSE)+Input!$E52/$B57*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D52)/$B57*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B57=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,6,FALSE)*((1-Input!$D52/$B57-Input!$E52/$B57)*VLOOKUP($C$241,Parameters!$D$10:$X$20,20,FALSE)+Input!$E52/$B57*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D52)/$B57*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G57:$EW57)-HLOOKUP(D$242,$G$52:$EW$64,6,FALSE)+B264)*(1-IF($B57=0,0,$C57/$B57)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G57:$EW57)-HLOOKUP(E$242,$G$52:$EW$64,6,FALSE)+C264)*(1-IF($B57=0,0,$C57/$B57)),0)","v":{"$error":"#N/A"}}]
["Qualifying Revolving Exposures ",{"$f":"IF($B58=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,7,FALSE)*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP($B$241,Parameters!$D$10:$X$20,12,FALSE)+Input!$E53/$B58*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D53)/$B58*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B58=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,7,FALSE)*$B$67/$B$58*((1-Input!$D53/$B58-Input!$E53/$B58)*VLOOKUP($C$241,Parameters!$D$10:$X$20,12,FALSE)+Input!$E53/$B58*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D53)/$B58*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G58:$EW58)-HLOOKUP(D$242,$G$52:$EW$64,7,FALSE)+B265)*(1-IF($B58=0,0,$C58/$B58)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G58:$EW58)-HLOOKUP(E$242,$G$52:$EW$64,7,FALSE)+C265)*(1-IF($B58=0,0,$C58/$B58)),0)","v":{"$error":"#N/A"}}]
["Auto Loans",{"$f":"IF($B59=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,8,FALSE)*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP($B$241,Parameters!$D$10:$X$20,18,FALSE)+Input!$E54/$B59*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D54)/$B59*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B59=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,8,FALSE)*((1-Input!$D54/$B59-Input!$E54/$B59)*VLOOKUP($C$241,Parameters!$D$10:$X$20,18,FALSE)+Input!$E54/$B59*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D54)/$B59*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G59:$EW59)-HLOOKUP(D$242,$G$52:$EW$64,8,FALSE)+B266)*(1-IF($B59=0,0,$C59/$B59)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G59:$EW59)-HLOOKUP(E$242,$G$52:$EW$64,8,FALSE)+C266)*(1-IF($B59=0,0,$C59/$B59)),0)","v":{"$error":"#N/A"}}]
["SME retail",{"$f":"IF($B60=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,9,FALSE)*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP($B$241,Parameters!$D$10:$X$20,13,FALSE)+Input!$E55/$B60*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D55)/$B60*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B60=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,9,FALSE)*((1-Input!$D55/$B60-Input!$E55/$B60)*VLOOKUP($C$241,Parameters!$D$10:$X$20,13,FALSE)+Input!$E55/$B60*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D55)/$B60*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G60:$EW60)-HLOOKUP(D$242,$G$52:$EW$64,9,FALSE)+B267)*(1-IF($B60=0,0,$C60/$B60)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G60:$EW60)-HLOOKUP(E$242,$G$52:$EW$64,9,FALSE)+C267)*(1-IF($B60=0,0,$C60/$B60)),0)","v":{"$error":"#N/A"}}]
["Lombard/Margin loans  without floor",{"$f":"IF($B63=0,0,HLOOKUP(B242,Input!$G$47:$EW$56,10,FALSE)*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(B241,Parameters!$D$11:$Q$20,14,FALSE)+Input!$D56/$B63*VLOOKUP(B240,Parameters!$D$11:$F$20,3,FALSE)+Input!$E56/$B63*VLOOKUP(VLOOKUP(B242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$F$197,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,HLOOKUP(C242,Input!$G$47:$EW$56,10,FALSE)*((1-Input!$D56/$B63-Input!$E56/$B63-$C$63/$B$63)*VLOOKUP(C241,Parameters!$D$11:$Q$20,14,FALSE)+Input!$D56/$B63*VLOOKUP(C240,Parameters!$D$11:$F$20,3,FALSE)+Input!$E56/$B63*VLOOKUP(VLOOKUP(C242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$F$197,3,FALSE)))","v":0},{"$f":"MAX((SUM($G61:$EW61)-HLOOKUP(D$242,$G$52:$EW$64,10,FALSE)+B268)*(1-IF($B61=0,0,$C61/$B61)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G61:$EW61)-HLOOKUP(E$242,$G$52:$EW$64,10,FALSE)+C268)*(1-IF($B61=0,0,$C61/$B61)),0)","v":{"$error":"#N/A"}}]
["Lombard/Margin loans  - Floor",{"$f":"IF($B63=0,0,HLOOKUP(B242,Input!$G$47:$EW$56,10,FALSE)*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(Calculus!B241,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$D56/$B63*VLOOKUP(Calculus!B240,Parameters!$D$11:$F$20,3,FALSE)+Input!$E56/$B63*VLOOKUP(VLOOKUP(B242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$F$197,3,FALSE)))","v":0},{"$f":"IF($B63=0,0,HLOOKUP(C242,Input!$G$47:$EW$56,10,FALSE)*((1-Input!$D56/$B63-Input!$E56/$B63)*(VLOOKUP(Calculus!C241,Parameters!$D$11:$Q$20,14,FALSE)/5)+Input!$D56/$B63*VLOOKUP(Calculus!C240,Parameters!$D$11:$F$20,3,FALSE)+Input!$E56/$B63*VLOOKUP(VLOOKUP(C242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$F$197,3,FALSE)))","v":0},{"$f":"MAX((SUM($G62:$EW62)-HLOOKUP(D$242,$G$52:$EW$64,11,FALSE)+B269)*(1-IF($B62=0,0,$C62/$B62)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G62:$EW62)-HLOOKUP(E$242,$G$52:$EW$64,11,FALSE)+C269)*(1-IF($B62=0,0,$C62/$B62)),0)","v":{"$error":"#N/A"}}]
["Lombard / Margin Loans",{"$f":"MAX(B268:B269)","v":0},{"$f":"MAX(C268:C269)","v":0},{"$f":"MAX((SUM($G63:$EW63)-HLOOKUP(D$242,$G$52:$EW$64,12,FALSE)+B270),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G63:$EW63)-HLOOKUP(E$242,$G$52:$EW$64,12,FALSE)+C270),0)","v":{"$error":"#N/A"}}]
["Other retail ",{"$f":"IF($B64=0,0,HLOOKUP($B$242,Input!$G$47:$EW$57,11,FALSE)*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP($B$241,Parameters!$D$10:$X$20,14,FALSE)+Input!$E57/$B64*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D57)/$B64*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B64=0,0,HLOOKUP($C$242,Input!$G$47:$EW$57,11,FALSE)*((1-Input!$D57/$B64-Input!$E57/$B64)*VLOOKUP($C$241,Parameters!$D$10:$X$20,14,FALSE)+Input!$E57/$B64*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+(Input!$D57)/$B64*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G64:$EW64)-HLOOKUP(D$242,$G$52:$EW$64,13,FALSE)+B271)*(1-IF($B64=0,0,$C64/$B64)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G64:$EW64)-HLOOKUP(E$242,$G$52:$EW$64,13,FALSE)+C271)*(1-IF($B64=0,0,$C64/$B64)),0)","v":{"$error":"#N/A"}}]
["Securitisation"]
["Asset-Backed Commercial Paper",{"$f":"IF($B82=0,0,HLOOKUP($B$242,Input!$G$60:$EW$68,2,FALSE)*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B82=0,0,HLOOKUP($C$242,Input!$G$60:$EW$68,2,FALSE)*((1-Input!$D61/$B82-Input!$E61/$B82)*SUM($B71:$K71)+Input!$E61/$B82*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D61/$B82*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G82:$EW82)-HLOOKUP(D$242,$G$81:$EW$90,2,FALSE)+B273)*(1-IF($B82=0,0,$C82/$B82)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G82:$EW82)-HLOOKUP(E$242,$G$81:$EW$90,2,FALSE)+C273)*(1-IF($B82=0,0,$C82/$B82)),0)","v":{"$error":"#N/A"}}]
["Asset-Backed Securities - Credit Card",{"$f":"IF($B83=0,0,HLOOKUP($B$242,Input!$G$60:$EW$68,3,FALSE)*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B83=0,0,HLOOKUP($C$242,Input!$G$60:$EW$68,3,FALSE)*((1-Input!$D62/$B83-Input!$E62/$B83)*SUM($B72:$K72)+Input!$E62/$B83*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D62/$B83*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G83:$EW83)-HLOOKUP(D$242,$G$81:$EW$90,3,FALSE)+B274)*(1-IF($B83=0,0,$C83/$B83)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G83:$EW83)-HLOOKUP(E$242,$G$81:$EW$90,3,FALSE)+C274)*(1-IF($B83=0,0,$C83/$B83)),0)","v":{"$error":"#N/A"}}]
["Asset-Backed Securities - Receivables",{"$f":"IF($B84=0,0,HLOOKUP($B$242,Input!$G$60:$EW$68,4,FALSE)*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B84=0,0,HLOOKUP($C$242,Input!$G$60:$EW$68,4,FALSE)*((1-Input!$D63/$B84-Input!$E63/$B84)*SUM($B73:$K73)+Input!$E63/$B84*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D63/$B84*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G84:$EW84)-HLOOKUP(D$242,$G$81:$EW$90,4,FALSE)+B275)*(1-IF($B84=0,0,$C84/$B84)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G84:$EW84)-HLOOKUP(E$242,$G$81:$EW$90,4,FALSE)+C275)*(1-IF($B84=0,0,$C84/$B84)),0)","v":{"$error":"#N/A"}}]
["Asset-Backed Securities - Auto loans",{"$f":"IF($B85=0,0,HLOOKUP($B$242,Input!$G$60:$EW$68,5,FALSE)*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B85=0,0,HLOOKUP($C$242,Input!$G$60:$EW$68,5,FALSE)*((1-Input!$D64/$B85-Input!$E64/$B85)*SUM($B74:$K74)+Input!$E64/$B85*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D64/$B85*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G85:$EW85)-HLOOKUP(D$242,$G$81:$EW$90,5,FALSE)+B276)*(1-IF($B85=0,0,$C85/$B85)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G85:$EW85)-HLOOKUP(E$242,$G$81:$EW$90,5,FALSE)+C276)*(1-IF($B85=0,0,$C85/$B85)),0)","v":{"$error":"#N/A"}}]
["Asset-Backed Securities - Other",{"$f":"IF($B86=0,0,HLOOKUP($B$242,Input!$G$60:$EW$68,6,FALSE)*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B86=0,0,HLOOKUP($C$242,Input!$G$60:$EW$68,6,FALSE)*((1-Input!$D65/$B86-Input!$E65/$B86)*SUM($B75:$K75)+Input!$E65/$B86*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D65/$B86*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G86:$EW86)-HLOOKUP(D$242,$G$81:$EW$90,6,FALSE)+B277)*(1-IF($B86=0,0,$C86/$B86)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G86:$EW86)-HLOOKUP(E$242,$G$81:$EW$90,6,FALSE)+C277)*(1-IF($B86=0,0,$C86/$B86)),0)","v":{"$error":"#N/A"}}]
["Collateralised Debt Obligations",{"$f":"IF($B87=0,0,HLOOKUP($B$242,Input!$G$60:$EW$68,7,FALSE)*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B87=0,0,HLOOKUP($C$242,Input!$G$60:$EW$68,7,FALSE)*((1-Input!$D66/$B87-Input!$E66/$B87)*SUM($B76:$K76)+Input!$E66/$B87*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D66/$B87*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G87:$EW87)-HLOOKUP(D$242,$G$81:$EW$90,7,FALSE)+B278)*(1-IF($B87=0,0,$C87/$B87)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G87:$EW87)-HLOOKUP(E$242,$G$81:$EW$90,7,FALSE)+C278)*(1-IF($B87=0,0,$C87/$B87)),0)","v":{"$error":"#N/A"}}]
["Commercial Mortgage-Backed Securities",{"$f":"IF($B88=0,0,HLOOKUP($B$242,Input!$G$60:$EW$68,8,FALSE)*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B88=0,0,HLOOKUP($C$242,Input!$G$60:$EW$68,8,FALSE)*((1-Input!$D67/$B88-Input!$E67/$B88)*SUM($B77:$K77)+Input!$E67/$B88*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D67/$B88*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G88:$EW88)-HLOOKUP(D$242,$G$81:$EW$90,8,FALSE)+B279)*(1-IF($B88=0,0,$C88/$B88)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G88:$EW88)-HLOOKUP(E$242,$G$81:$EW$90,8,FALSE)+C279)*(1-IF($B88=0,0,$C88/$B88)),0)","v":{"$error":"#N/A"}}]
["Residential Mortgage-Backed Securities",{"$f":"IF($B89=0,0,HLOOKUP($B$242,Input!$G$60:$EW$68,9,FALSE)*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(VLOOKUP(Calculus!$B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B89=0,0,HLOOKUP($C$242,Input!$G$60:$EW$68,9,FALSE)*((1-Input!$D68/$B89-Input!$E68/$B89)*SUM($B78:$K78)+Input!$E68/$B89*VLOOKUP(VLOOKUP(Calculus!$C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D68/$B89*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G89:$EW89)-HLOOKUP(D$242,$G$81:$EW$90,9,FALSE)+B280)*(1-IF($B89=0,0,$C89/$B89)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G89:$EW89)-HLOOKUP(E$242,$G$81:$EW$90,9,FALSE)+C280)*(1-IF($B89=0,0,$C89/$B89)),0)","v":{"$error":"#N/A"}}]
["Other items"]
["Residual Value Exposure",{"$f":"IF($B94=0,0,HLOOKUP($B$242,Input!$G$87:$EW$91,2,FALSE)*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP($B$241,Parameters!$D$11:$X$20,21,FALSE)+Input!$E88/$B94*VLOOKUP(VLOOKUP($B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B94=0,0,HLOOKUP($C$242,Input!$G$87:$EW$91,2,FALSE)*((1-Input!$D88/$B94-Input!$E88/$B94)*VLOOKUP($C$241,Parameters!$D$11:$X$20,21,FALSE)+Input!$E88/$B94*VLOOKUP(VLOOKUP($C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D88/$B94*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G94:$EW94)-HLOOKUP(D$242,$G$93:$EW$97,2,FALSE)+B282)*(1-IF($B94=0,0,$C94/$B94)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G94:$EW94)-HLOOKUP(E$242,$G$93:$EW$97,2,FALSE)+C282)*(1-IF($B94=0,0,$C94/$B94)),0)","v":{"$error":"#N/A"}}]
["Past Due Exposure",{"$f":"IF($B95=0,0,HLOOKUP($B$242,Input!$G$87:$EW$91,3,FALSE)*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP($B$241,Parameters!$D$11:$X$20,21,FALSE)+Input!$E89/$B95*VLOOKUP(VLOOKUP($B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B95=0,0,HLOOKUP($C$242,Input!$G$87:$EW$91,3,FALSE)*((1-Input!$D89/$B95-Input!$E89/$B95)*VLOOKUP($C$241,Parameters!$D$11:$X$20,21,FALSE)+Input!$E89/$B95*VLOOKUP(VLOOKUP($C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D89/$B95*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G95:$EW95)-HLOOKUP(D$242,$G$93:$EW$97,3,FALSE)+B283)*(1-IF($B95=0,0,$C95/$B95)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G95:$EW95)-HLOOKUP(E$242,$G$93:$EW$97,3,FALSE)+C283)*(1-IF($B95=0,0,$C95/$B95)),0)","v":{"$error":"#N/A"}}]
["Other non credit-obligation assets",{"$f":"IF($B96=0,0,HLOOKUP($B$242,Input!$G$87:$EW$91,4,FALSE)*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP($B$241,Parameters!$D$11:$X$20,21,FALSE)+Input!$E90/$B96*VLOOKUP(VLOOKUP($B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B96=0,0,HLOOKUP($C$242,Input!$G$87:$EW$91,4,FALSE)*((1-Input!$D90/$B96-Input!$E90/$B96)*VLOOKUP($C$241,Parameters!$D$11:$X$20,21,FALSE)+Input!$E90/$B96*VLOOKUP(VLOOKUP($C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D90/$B96*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G96:$EW96)-HLOOKUP(D$242,$G$93:$EW$97,4,FALSE)+B284)*(1-IF($B96=0,0,$C96/$B96)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G96:$EW96)-HLOOKUP(E$242,$G$93:$EW$97,4,FALSE)+C284)*(1-IF($B96=0,0,$C96/$B96)),0)","v":{"$error":"#N/A"}}]
["Counterparty Risk in TheTrading Book",{"$f":"IF($B97=0,0,HLOOKUP($B$242,Input!$G$87:$EW$91,5,FALSE)*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!E212*VLOOKUP($B$241,Parameters!$D$11:$X$20,4,FALSE)+(1-Parameters!E212)*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE))+Input!$E91/$B97*VLOOKUP(VLOOKUP($B$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP($B$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"IF($B97=0,0,HLOOKUP($C$242,Input!$G$87:$EW$91,5,FALSE)*((1-Input!$D91/$B97-Input!$E91/$B97)*(Parameters!E212*VLOOKUP($C$241,Parameters!$D$11:$X$20,4,FALSE)+(1-Parameters!E212)*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE))+Input!$E91/$B97*VLOOKUP(VLOOKUP($C$242,Parameters!$D$316:$K$462,8,FALSE),Parameters!$D$176:$J$197,3,FALSE)+Input!$D91/$B97*VLOOKUP($C$240,Parameters!$D$11:$X$20,3,FALSE)))","v":0},{"$f":"MAX((SUM($G97:$EW97)-HLOOKUP(D$242,$G$93:$EW$97,5,FALSE)+B285)*(1-IF($B97=0,0,$C97/$B97)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G97:$EW97)-HLOOKUP(E$242,$G$93:$EW$97,5,FALSE)+C285)*(1-IF($B97=0,0,$C97/$B97)),0)","v":{"$error":"#N/A"}}]
["Equity in the Banking Book"]
["Collective Investment Undertakings (CIU)",{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!E220*HLOOKUP(B242,Input!G158:EW162,4,FALSE),SUM(B293:B299))*$B162/Input!C161)","v":0},{"$f":"IF($B$162=0,0,IF(OR(SUM(Calculus!$G$168:$G$174)=0,$B162=0),Parameters!E220*HLOOKUP(C242,Input!G158:EW162,4,FALSE),SUM(C293:C299))*$B162/Input!C161)","v":0},{"$f":"MAX((SUM($G162:$EW162)-HLOOKUP(D$242,$G$159:$EW$163,4,FALSE)+B287)*(1-IF($B162=0,0,$C162/$B162)),0)","v":{"$error":"#N/A"}},{"$f":"MAX((SUM($G162:$EW162)-HLOOKUP(E$242,$G$159:$EW$163,4,FALSE)+C287)*(1-IF($B162=0,0,$C162/$B162)),0)","v":{"$error":"#N/A"}}]
["Total",null,null,{"$f":"SUM(D244:D287)-D247-D248-D268-D269","v":{"$error":"#N/A"}},{"$f":"SUM(E244:E287)-E247-E248-E268-E269","v":{"$error":"#N/A"}}]
[]
["Total Capital requirement before diversification",null,null,{"$f":"D288+E25+E160+E161+E163+C200+E193+C143+E98+E99","v":{"$error":"#N/A"}},{"$f":"E288+E25+E160+E161+E163+C200+E193+C143+E98+E99","v":{"$error":"#N/A"}}]
[]
["CIU",{"$f":"B242","v":""},{"$f":"B292","v":""}]
["Monetary",{"$f":"IF($B$292=\"\",0,HLOOKUP($B$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(B239,Parameters!D176:J197,3,FALSE)*Calculus!G168)","v":0},{"$f":"IF($C$292=\"\",0,HLOOKUP($C$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(C239,Parameters!D176:J197,3,FALSE)*Calculus!G168)","v":0}]
["FI Bonds",{"$f":"IF($B$292=\"\",0,HLOOKUP($B$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(B240,Parameters!D11:X20,3,FALSE)*Calculus!G169)","v":0},{"$f":"IF($C$292=\"\",0,HLOOKUP($C$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(C240,Parameters!D11:X20,3,FALSE)*Calculus!G169)","v":0}]
["Corporate",{"$f":"IF($B$292=\"\",0,HLOOKUP($B$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(B241,Parameters!D11:X20,4,FALSE)*Calculus!G170)","v":0},{"$f":"IF($C$292=\"\",0,HLOOKUP($C$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(C241,Parameters!D11:X20,4,FALSE)*Calculus!G170)","v":0}]
["Public Equity",{"$f":"IF($B$292=\"\",0,HLOOKUP($B$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(VLOOKUP(B292,Parameters!D316:J462,7,FALSE),Parameters!D226:F229,2,FALSE)*Calculus!G171)","v":0},{"$f":"IF($C$292=\"\",0,HLOOKUP($C$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(VLOOKUP(C292,Parameters!D316:J462,7,FALSE),Parameters!D226:F229,2,FALSE)*Calculus!G171)","v":0}]
["Private Equity",{"$f":"IF($B$292=\"\",0,HLOOKUP($B$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(VLOOKUP(B292,Parameters!D316:J462,7,FALSE),Parameters!D226:F229,3,FALSE)*Calculus!G172)","v":0},{"$f":"IF($C$292=\"\",0,HLOOKUP($C$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(VLOOKUP(C292,Parameters!D316:J462,7,FALSE),Parameters!D226:F229,3,FALSE)*Calculus!G172)","v":0}]
["Hedge Funds",{"$f":"IF($B$292=\"\",0,HLOOKUP($B$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(VLOOKUP(B292,Parameters!D316:J462,7,FALSE),Parameters!D226:F229,3,FALSE)*Calculus!G173)","v":0},{"$f":"IF($C$292=\"\",0,HLOOKUP($C$292,Input!$G$158:$EW$162,4,FALSE)*VLOOKUP(VLOOKUP(C292,Parameters!D316:J462,7,FALSE),Parameters!D226:F229,3,FALSE)*Calculus!G173)","v":0}]
["Other",{"$f":"IF($B$292=\"\",0,HLOOKUP($B$292,Input!$G$158:$EW$162,4,FALSE)*Parameters!E220*Calculus!G174)","v":0},{"$f":"IF($C$292=\"\",0,HLOOKUP($C$292,Input!$G$158:$EW$162,4,FALSE)*Parameters!E220*Calculus!G174)","v":0}]
["Total",{"$f":"SUM(B293:B299)","v":0},{"$f":"SUM(C293:C299)","v":0}]
[]
[]
[]
[]
["Africa","EUR, EMU Euro",null,"Billions","U.S. GAAP or equivalent"]
["Albania","USD, U.S. dollar",null,"Millions","IFRS or equivalent"]
["Andorra","GBP, British pound sterling",null,"Thousands"]
["Angola","JPY, Japanese yen",null,"Single units"]
["Antigua and Barbuda","AED, UAE dirham"]
["Argentina","AFN, AFGHANISTAN afghani ",null,"Yes"]
["Asia Pacific","ALL, Albanian lek",null,"No"]
["Australia","AMD, Armenian dram"]
["Austria","ANG, Netherlands Antillean guilder"]
["Azerbaijan","AOA, Angola kwanza"]
["Bahamas","ARS, Argentine peso"]
["Bahrain","AUD, Australian dollar"]
["Bangladesh","AWG, Aruban guilder (also called florin)"]
["Barbados","AZN, Azerbaijan manat"]
["Belarus","BAM, konvertibilna marka"]
["Belgium","BBD, Barbados dollar"]
["Belize","BDT, Bangladesh taka"]
["Bermuda","BGN, Bulgarian lev"]
["Bolivia","BHD, Bahrain dinar"]
["Bosnia and Herzegovina","BIF, Burundi franc"]
["Botswana","BMD, Bermudian dollar"]
["Brazil","BND, Bruneian dollar "]
["Brunei Darussalam","BOB, boliviano"]
["Bulgaria","BRL, Brazilian real"]
["Burkina Faso","BSD, Bahamian dollar"]
["Cambodia","BTN, Bhutanese ngultrum"]
["Cameroon","BWP, Botswana pula"]
["Canada","BYR, Belarusian ruble"]
["Cape Verde","BZD, Belize dollar"]
["Central America and Caribbean","CAD, Canadian dollar"]
["Chile","CDF, Congo franc"]
["China","CHF, Swiss franc"]
["Colombia","CLP, Chilean peso"]
["Congo","CNY, Chinese yuan and renminbi"]
["Costa Rica","COP, Colombian peso"]
["Cote dIvoire","CRC, Costa Rican colon"]
["Croatia","CUP, Cuban peso; convertible peso"]
["Cyprus","CVE, Cape Verde escudo"]
["Czech Republic","CZK, Czech koruna"]
["Denmark","DJF, Djibouti franc"]
["Dominican Republic","DKK, Danish krone"]
["Ecuador","DOP, Dominican peso"]
["Egypt","DZD, Algerian dinar"]
["El Salvador","EEK, Estonian kroon"]
["Estonia","EGP, Egyptian pound"]
["Ethiopia","ERN, Eritrean nakfa"]
["European Union","ETB, Ethiopian birr"]
["Europe","FJD, Fiji dollar"]
["Eu & Middle East & Africa","FKP, Falkland Island pound"]
["Fiji","GEL, Georgian lari"]
["Finland","GHS, Ghanaian cedi"]
["France","GIP, Gibraltar pound"]
["Gabon","GMD, Gambian dalasi"]
["Georgia","GNF, Guinean franc"]
["Germany","GTQ, Guatemalan quetzal"]
["Ghana","GYD, Guyana dollar"]
["Greece","HKD, Hong Kong dollar"]
["Guatemala","HNL, Honduran lempira "]
["GCC","HRK, Croatian kuna"]
["Guyana","HTG, Haitian gourde"]
["Honduras","HUF, Hungarian forint"]
["Hong Kong","IDR, Indonesian rupiah"]
["Hungary","ILS, new Israeli shekel "]
["Iceland","INR, Indian rupee"]
["India","IQD, new Iraqi dinar"]
["Indonesia","IRR, Iranian rial"]
["Iran","ISK, Icelandic krona"]
["Iraq","JMD, Jamaica dollar"]
["Ireland","JOD, Jordanian dinar"]
["Israel","KES, Kenya shilling"]
["Italy","KGS, Kyrgyz som"]
["Jamaica","KHR, Cambodian riel"]
["Japan","KMF, Comorian franc"]
["Jordan","KPW, North Korean won"]
["Kazakhstan","KRW, Korean won"]
["Kenya","KWD, Kuwaiti dinar"]
["Korea","KYD, Caymanian dollar"]
["Kuwait","KZT, Kazakhstani tenge"]
["Latin America","LAK, Lao kip"]
["Latvia","LBP, Lebanese pound"]
["Lebanon","LKR, Sri Lanka rupee"]
["Liberia","LRD, Liberian dollar"]
["Liechtenstein","LSL, Lesotho loti"]
["Lithuania","LTL, Lithuanian litas"]
["Luxembourg","LVL, Latvian lats"]
["Macedonia","LYD, Libyan dinar"]
["Malaysia","MAD, Moroccan dirham"]
["Malta","MDL, Moldovan leu"]
["Mauritius","MGA, Malagascy ariary"]
["Mexico","MKD, Macedonian denar"]
["Mongolia","MMK, Myanmar kyat"]
["Montenegro","MNT, Mongolian tugrik"]
["Morocco","MOP, pataca"]
["Mozambique","MRO, Mauritanian ouguiya"]
["Netherlands","MUR, Mauritian rupee"]
["New Zealand","MVR, Maldivian rufiyaa"]
["Nicaragua","MWK, Malawi kwacha"]
["Nigeria","MXN, Mexican peso"]
["Northern America ","MYR, Malaysian ringgit"]
["Norway","MZN, Mozambican metical"]
["Oman","NAD, Namibia dollar"]
["Pakistan","NGN, Nigerian naira "]
["Panama","NIO, Nicaraguan cordoba "]
["Papua New Guinea","NOK, Norwegian krone"]
["Paraguay","NPR, Nepalese rupee"]
["Peru","NZD, New Zealand dollar"]
["Philippines","OMR, Omani rial"]
["Poland","PEN, Peruvian nuevo sol"]
["Portugal","PGK, Papua New Guinea kina"]
["Qatar","PHP, Philippine peso"]
["Romania","PKR, Pakistan rupee"]
["Russia","PLN, Polish zloty"]
["Rwanda","PYG, Paraguayan guarani"]
["Saint Kitts and Nevis","QAR, Qatari riyal"]
["SaintLucia","RON, Romanian leu"]
["Saint Vincent and the Grenadines","RSD, Serbian dinar; "]
["Saudi Arabia","RUB, Russian ruble"]
["Senegal","RWF, Rwanda franc"]
["Serbia","SAR, Saudi Arabian riyal"]
["Singapore","SBD, Solomon Islands dollar"]
["Slovak Republic","SCR, Seychelles rupee"]
["Slovenia","SDG, Sudanese dinar"]
["South Africa","SEK, Swedish krona"]
["Spain","SGD, Singapore dollar"]
["Sri Lanka","SHP, Saint Helenian pound"]
["Suriname","SLL, Sierra Leone leone"]
["Sweden","SOS, Somali shilling"]
["Switzerland","SRD, Suriname dollar"]
["Taiwan","STD, dobra"]
["Tanzania","SYP, Syrian pound"]
["Thailand","SZL, Swaziland lilangeni"]
["Trinidad and Tobago","THB, Thai baht"]
["Tunisia","TJS, Tajik somoni"]
["Turkey","TMT, Turkmen manat"]
["Turkmenistan","TND, Tunisian dinar"]
["United Kingdom","TOP, Tongan pa'anga"]
["United States","TRY, Turkish lira"]
["Uganda","TTD, Trinidad and Tobago dollar"]
["Ukraine","TWD, new Taiwan dollar"]
["United Arab Emirates","TZS, Tanzania shilling"]
["Uruguay","UAH, Ukrainian hryvnia"]
["Uzbekistan","UGX, Uganda shilling"]
["Venezuela","UYU, Uruguayan peso"]
["Vietnam","UZS, Uzbek sum"]
["World","VEF, Venezuelan bolivar"]
["Zambia","VND, Vietnamese dong"]
["Zimbabwe","VUV, Vanuatu vatu"]
[null,"WST, Samoa tala"]
[null,"XAF, CFA franc*"]
[null,"XCD, Eastern Caribbean dollar"]
[null,"XOF, CFA franc*"]
[null,"XPF, CFP franc"]
[null,"YER, Yemeni rial"]
[null,"ZAR, South African rand"]
[null,"ZMK, Zambian kwacha"]
[null,"ZWL, Zimbabwe dollar"]

{"sheet":"S&P RAC Ratio Result ","index":7,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,0,1,4],[0,0,0,4],[3,0,3,5]]}
["                    Risk Adjusted Capital Model",null,null,null,null,"Summary"]
[]
[]
["S&P RAC Detailed Results  "]
["Bank Name",{"$f":"Input!B4","v":0}]
["Currency and Unit",{"$f":"IF(Input!B6=\"\",\"Unit of scale is compulsory, please fill in relevant cell in sheet Input\",LEFT(Input!B5,3)&\",  \"&Input!B6)","v":"Unit of scale is compulsory, please fill in relevant cell in sheet Input"}]
["As Of Date",{"$f":"IF(Input!B3=0,\"\",Input!B3)","v":""}]
[]
[]
[null,"  Exposure (1)","  Basel III RWA (2)","Average Basel III RW (%)","Standard & Poor's RWA","Average S&P RW (%)"]
["Credit Risk"]
["Government and Central banks",{"$f":"Calculus!B25","v":0},{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!D25)","v":0},{"$f":"IF(B12=0,0,(IF(B12=0,\"\",C12/B12))*100)","v":0},{"$f":"Calculus!E25","v":0},{"$f":"IF(B12=0,0,(IF(E12=0,0,E12/B12))*100)","v":0}]
["Institutions and CCPs",{"$f":"Calculus!B36","v":0},{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!D36)","v":0},0,{"$f":"Calculus!E36","v":0},0]
["Corporate",{"$f":"Calculus!B48","v":0},{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!D48)","v":0},0,{"$f":"Calculus!E48","v":0},0,null," "]
["Retail",{"$f":"Calculus!B65","v":0},{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!D65)","v":0},0,{"$f":"Calculus!E65","v":0},0]
["     Of Which Mortgage                        ",{"$f":"SUM(Calculus!B53:B57)","v":0},{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,SUM(Calculus!D53:D57))","v":0},0,{"$f":"SUM(Calculus!E53:E57)","v":0},0]
["Securitization",{"$f":"Calculus!B90","v":0},{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!D90)","v":0},0,{"$f":"Calculus!E90","v":0},0]
["Other Assets (4)",{"$f":"Calculus!B100","v":0},{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!D100)","v":0},0,{"$f":"Calculus!E100+Calculus!C200","v":0},{"$f":"IF(B18=0,0,(IF(E18=0,0,E18/B18))*100)","v":0}]
["Credit Risk Total",{"$f":"SUM(B12:B15,B17:B18)","v":0},{"$f":"(C12+C13+C14+C15+C17+C18)","v":0},{"$f":"IF(B19=0,0,C19/$B$19)*100","v":0},{"$f":"SUM(E12,E13,E14,E15,E17,E18)","v":0},{"$f":"(IF(B19=0,0,E19/$B$19))*100","v":0}]
["Credit Valuation Adjustment"]
["Credit Valuation Adjustment RWA","--",{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Input!B99/Input!B8)","v":0},"--",{"$f":"Calculus!B103","v":0},"--"]
["Market Risk"]
["Equity in the Banking Book (3)",{"$f":"Calculus!B164","v":0},{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!D164)","v":0},{"$f":"(IF($B$23=0,0,C23/($B$23)))*100","v":0},{"$f":"Calculus!E164","v":0},{"$f":"(IF(B23=0,0,E23/$B$23))*100","v":0}]
["Trading Book Market Risk","--",{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!B129*0.08/Input!B8)","v":0},"--",{"$f":"Calculus!C143","v":0},"--"]
["Market Risk Total","--",{"$f":"SUM(C23:C24)","v":0},"--",{"$f":"SUM(E23:E24)","v":0},"--"]
["Operational Risk"]
["Operational Risk RWA","--",{"$f":"IF(OR(Input!B8=\"\",Input!B8=0),0,Calculus!C193)","v":0},"--",{"$f":"Calculus!E193","v":0},"--"]
[null,null,"Basel III RWA",null,"Standard & Poor's RWA","Percent of S&P RWA"]
["Total Before Diversification"]
["RWA Before Diversification",null,{"$f":"SUM(C19,C25,C27,C21)","v":0},null,{"$f":"E19+E25+E27+E21","v":0},{"$f":"IF(E30=0,\"--\",100)","v":"--"}]
[null,null,"Tier 1 Capital","Tier 1 ratio (%)","TAC","S&P RAC ratio (%)"]
["Capital Ratio"]
["Capital ratio before adjustments",null,{"$f":"Input!B9","v":0},{"$f":"IF(C30=0,\"--\",(C33/C30)*100)","v":"--"},{"$f":"Input!B10","v":0},{"$f":"IF(E30=0,\"--\",(E33/E30)*100)","v":"--"}]
["Footnotes:"]
["(1) EAD: Exposure At Default"]
["(2) RWA: Risk-Weighted Assets"]
["(3) Equity Exposure includes the minority equity holdings in financial institutions"]
["(4) Other Assets include DTAs not deducted from capital and under/over capitalization amount at the insurance subsidiaries if any"]

{"sheet":"RAC Sensitivity Analysis","index":8,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[19,3,19,4],[21,3,21,4],[20,3,20,4],[14,1,14,2],[0,1,0,2],[0,3,0,4],[2,1,2,4],[4,1,4,2],[4,3,4,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[10,1,10,2],[18,3,18,4],[12,1,12,2],[12,3,12,4],[13,1,13,2]]}
[null,"                      Risk Adjusted Capital Model",null,"Sensitivity"]
[]
[null,"RAC sensitivity"]
[]
[null,"IMPLIED Capital & Earnings score",null,{"$f":"Calculus!B210","v":""}]
[]
[null,"Change in Capital & Earnings scores"]
[]
[null,"Capital & Earnings",null,{"$f":"Calculus!E230","v":""}]
[null,"A decrease of TAC by more than",null,{"$f":"Calculus!E231","v":""},{"$f":"Calculus!F231","v":""}]
[null,"An increase of RWA by more than",null,{"$f":"Calculus!E232","v":""},{"$f":"Calculus!F232","v":""}]
[]
[null,"Capital & Earnings",null,{"$f":"Calculus!E234","v":""}]
[null,"A increase of TAC by more than",null,{"$f":"Calculus!E236","v":""},{"$f":"Calculus!F236","v":""}]
[null,"An decrease of RWA by more than",null,{"$f":"Calculus!E235","v":""},{"$f":"Calculus!F235","v":""}]
[]
[null,"Domestic BICRA/Economic Risk impact"]
[]
[null,null,null,"RAC Ratio Bef. Div. (%)"]
[null,"A downgrade by one notch of the Domestic BICRA/Economic Risk",{"$f":"Input!B11&\", \"&\"Economic Risk: \"&Calculus!B241&\" BICRA: \"&Calculus!B240","v":", Economic Risk:  BICRA: "},{"$f":"IF(Calculus!B242=\"\",\"N/A\",('S&P RAC Ratio Result '!E33/(Calculus!D290))*100)","v":"N/A"}]
[null,"Current scores",{"$f":"IF(Input!B11=\"\",\"\",\"CURRENT Scores for \"&Input!B11&\", \"&\"Economic Risk: \"&VLOOKUP(Input!B11,Parameters!D316:J462,5,FALSE)&\" BICRA: \"&VLOOKUP(Input!B11,Parameters!D316:J462,4,FALSE))","v":""},{"$f":"'S&P RAC Ratio Result '!F33","v":"--"}]
[null,"An upgarde by one notch of the Domestic BICRA/Economic Risk",{"$f":"Input!B11&\", \"&\"Economic Risk: \"&Calculus!C241&\" BICRA: \"&Calculus!C240","v":", Economic Risk:  BICRA: "},{"$f":"IF(Calculus!B242=\"\",\"N/A\",('S&P RAC Ratio Result '!E33/(Calculus!E290))*100)","v":"N/A"}]