{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["CB_DATA_","Instructions","Disclaimer","InputSource","About","HOME","StructuredEstimate","Names","Inflation","BaseUncertainty","MCModel","Risk Identification","Risk Register","Adjustments","MinorRisks","YOE","Summary","TeachMe","Guidance","Updates","Resources"],"not_rendered":{"charts":2,"images":18,"macros":1,"external_links":0,"defined_names":517,"comments":7,"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":1,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CB_DATA_","index":0,"n_rows":34,"n_cols":16,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Crystal Ball Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xll.CB.RecalcCounterFN()","v":{"$error":"#NAME?"}}]
["Workbook Variables","Last Var Column",0]
["    Name:"]
["    Value:"]
[]
["Worksheet Data","Last Data Column Used"]
[null,5]
[]
["Sheet Ref"]
[{"$f":"CB_DATA_!#REF!","v":{"$error":"#REF!"}},{"$f":"'Risk Register'!#REF!","v":{"$error":"#REF!"}},{"$f":"BaseUncertainty!#REF!","v":{"$error":"#REF!"}},{"$f":"YOE!#REF!","v":{"$error":"#REF!"}},{"$f":"Inflation!#REF!","v":{"$error":"#REF!"}}]
[]
["Sheet Guid"]
["dba1d862-2d72-46de-882c-86a723b72000","1a7e5721-4723-4f17-8bab-22b109129df2","5eb71ec8-02dd-4e54-b9c8-97a51d7d357d","4e899777-0266-47fb-92c6-db5319e3fb78","961edc1e-cbb6-4eea-8007-76670d613c0b"]
[]
["Deleted sheet count"]
[]
[]
["Last row used"]
[31,31,26,34,26]
[]
[]
[]
[]
["Data blocks"]
["CB_Block_0","CB_Block_7.0.0.0:1",null,"CB_Block_7.0.0.0:2"]
["㜸〱敤㕣㙢㙣ㅣ搷㜵摥㔹敥㉥㜷㤶㕣㤱ㄶ㘵搹㔲ㅣ㥢㠹攳㈷㔵㕡㤴慤挸㜲㈲搳㝣㠸ㄲ㘳㑡愴戵㤴散挴㌶㔶挳摤ㄹ㜲慣㥤㕤㝡㘶㤶ㄲㄳ㈷㜱搱戴㜵ㄳ㈴㘹搵昴攱搸愹㔲晦慡㡢愲㐰㕦㡡〳昴㑦㠱〰㉤ち愵慦㈴㈸〲昴㠷㥢ㄶ敤㡦ㄶ㠵㠱愲㘸㝥〴㐸扦敦摣㤹摤搹㈵㜷㐸慦敤㤶㉥㌸搲㥥扤㜳敥扤㌳昷摥昳扣攷摣㘵㐲㑢㈴ㄲ㍦挵挵㙦㕥㈹ㄶ㙥㉢慣㝢扥改㡣㑥搵㉡ㄵ戳攴摢戵慡㌷㍡攱扡挶晡㥣敤昹㍤㘸㤰㈹摡愸昷搲㐵捦晥戴㤹㉤慥㤹慥㠷㐶改㐴㈲㥢搵㤳愸攷㐳昸ㄹっ㙦㜴昶敡㑦〱㉣㑥㑤捥㉦㍤㠷愷ㄶ晣㥡㙢ㅥㅡ扥愰晡㥥ㄸㅢㅢㅤㅢ㍤㝡昸搸㤱搱挳㠷㠶愷敡ㄵ扦敥㥡㈷慡㘶摤㜷㡤捡愱攱㠵晡㔲挵㉥㍤㙥慥㉦搶㉥㤹搵ㄳ收搲攱〷㤷㡣㠷ㅥㅥ㝢攸攸㔱敢昸昱㠷晢昱敡挴搹愹挹〵搷戴扣㜷改㤹㘹づ昹愱㘹戳㘴㜳㙥愶改摡搵攵搱愹㐹晣㡦㡣ㅦ㜷挷㐶ぢ㉢愶改昳搵愶㙢㔶㑢愶愷愳㘳㥦㌳攱㜹㜵㘷㤵㡢愷㍢㌳㤸㙡挹昰晣戴㌳㘵㔶㉡扡ㄳ㍥㌵敢捣㘳敤㉡挶㝡扦㔳㌰慢㥥敤摢㙢戶扦㥥㜱ㄶ昱愰㜲摥㌹敦㤹攷㡣敡戲㜹搶㜰捣戴㜳慡㙥㤷㔳敡㑡昴摣ㄳ㍥㈲㍡㌰㤹晥攸㠴攷㑣慤ㄸ慥㡣挸攳挲挴戴㥤㜱㑢慤㙤敦散晣㕣づ㕤摥挰㘷摥搵戹ㅤ㙡㉥ㄸ㙥愳攵㐸攷㤶挱攴㕢㐷昰㐰攷昶㤱㌵㙡敤㜳㕦攷㍥戲㤴慤慤戵扥㠰扦㘵㐵㌱ㄹ㍤㐳搰㑢㤰㈵㈰〱昵ㅣ㐱ㅦ㐱㍦㠰㤶晡㑦㐸㐹戴㈳慢㤲㐵㈳㔹㕣㑡ㄶ㑢挹㘲㌹㔹㌴㤳㐵㉢㔹㕣㑥ㄶ㔷㤲㐵㍢㔹㝣㉥㔹扣㠴㌶攱㤵敤敤㑤〶搷户晥㈹㍢昷㕦㠵敦捤㝣挹㝡昴戳晦㝤晥搴㜷晡昷愰搱ㄳ挱愰愶㕤攳㌲㔸慤挹挵㤰〸晥摢㕡㉡㈰ㄴ搶㔱敢㤸㌵㌶㔶㍥㝡搸㜸搰㐸㜳㕡㌱挴㙦㘱㤴㐱戴敤户㥥戴慢攵摡㘵愱摤㙤㤳㠶㘷㌶ㄷ㙥㈴愸㥢慣搵慢㘵敦〳㥢㔷ㄶ㝣挳㌷て戶搷㌵ㅦ戲愱㕢〱㘲㘵㝡昲扥摢摢扢㕤㌰㉡㜵㜳攲㡡慤慡㍦搸㔶敤㉣戸戵愵捥戵㌳慥昹㝣愳㜶挳㠸㈶愰搴搶攴搹ㅢ㘶愹慡搴戸㠶愷㔶㙡㥥㔹㤵攱㡤㌸ぢ㜶改㤲改ㄶ㑣慡㐴戳㉣㔳扤㤹㔵㠱搴㡦捣㔷㌱㔱㐸㙢昹挳㔱慣㜵昲㡡て㘱㌶换ㄸ敦慡改晡敢㡢挶㔲挵摣摦搲㐴扤ㄳㄵ〷㕡搰㌳戵㔲摤㥢慡㔵㝤户㔶㘹慤㤹㈸慦ㄹ搰㌴攵㌳戵戲㤹㑡㈵㐴㈹㐰攱昶昴㘸㕡攲晥捥戲㈰㠴㠸㤰㤸㠲㝣㙢㉢摢㡤㥥挳散㌰㡢㡡㐹㥥㑣㝥㘴㡢㠷㜱扣愲㘳㘲㈴㌰㌲㈷摡て扥昴摥㉤ㅥ摢愰摣㝢摢㌸㤹ㅣち㘶㝦㜲捤慣晡愷㡤㙡戹㘲扡戱搶㑦攳㠸昴〱㠰昴㕢㔰〸ㅤ㔷㡦愶㑥扢愲慤愷㉦摢㘵㝦㈵戳㘲摡换㉢㍥㜰戰㤰搹㉣㤷㜶挳愵摦〴㤴扥㤷㘰〸㈰㤷㑢㘴昶戱㔱㈶㠷㉢㤱愶㜶㡡㤱攵ㄶ㐵捥㝥㉤戲摣㙦捤搸ㄵ摦㔴㑡㜹挰〲㐵㤴㔵ㄳ昲攵挹愲慥㔱㔲〶㘳㥦㌵〵㉥㌵散慡扦摥㤴摢つ㔲愲㤸㘸㔷ㄷ散㌸㕤㐰㔵搰慡て㘲㘴つ㑣搳愶つ攲ㅢ㐷㤸㠸㘲㄰㘳搹昱攴㔶㈶㘳晢ㄸㅤ㠱昶㔱㈶㘴敢挳㥤㜵〴㤹㝤㈳㤳戲㔳㐷㜹摣搵㘶㥢昹昲㑡㥢摤㡣㠵搳昷ㄳ摣㐲㜰㉢挱〱〰敤㕦愰攱愸攵㔰㙥扤昴て攰㕥扦㡤攰㠳〰搰㑦㍡㜵㑥愰慡攸㐳㙤挷㡦㘴扢㍣晣㘴㜱㡡㤵㉡愲㘷摣昰㌳昳㡥㄰㍡昰㍡㜷㠶慤㑤㠹㡤扤扢㌳㙦㐶愷㐳㡥㡣㘹ㅡ㥤敢ㄶ㑤愳ぢ挱愶㕤摡慤㍢搰㔵ㅦ㈶昸㄰㐰㑥晦㌰㈱㡣ぢㅤ摥敤㜹昴㜴㈹摦ㄷ㙥㤱㜲㠶扡㌴昰〱㈳㜳ぢ㄰愳攴㌶㙣㕦㜶㝤㘸扡㠳㈳搶晢摥㠷㍥搴㔹扥〳愲户搹捤㕤扢挳㜸搱摢昴愲敦㠴㜸㘹晦搰搱挶摣㠵㙡晤㙥㠲㝢〰摡㙣っ㜷摦㙦㌷㔲㈰㙥戱ㄳ愱摣㕥㐶㕤挴换㕤㕣㕦㌵挵〲昵㕢㡢㠶扢㙣晡㠸㘰捣㑥挳ㄷ慥戹慥㔹挱愶戶㉣〸敥㕦㙥㘹㐵㝡㌳㙥捤㈱㝥搷㐷昶摥ㄷ㠶㈱㤵㑡昶㈴摡㝣攴ㄸ㕦㌳ㄲ㜳㡡㜰づ㙤昰㠳㥤㤵㐴愴㔳㉢㝢戱㕦晣晥㜲㔷㤳㜴愱㐹敥挳戲敡昷〳㐰㑢㘸㍦攸愸㔱づ戱搹捦㐸戳㔶㡦㤵ㄱ扥㤸摤㐹㕢っ㜱㠳ㅥ改㔳〱摢㐹挴て扣扣㔳戰㥤㠶戲攸㜳ㄶ㑣户㠴搸㠲㕤㌱㜳㉡㉣㑢㔵戳慢㉢摥㈷扡愲愷㘷挳㝥㍡㈶扥㈶㝣搲愶㈵㘲愵㍤戶㌲㘶㉦摥㘴㉡㠶㈱愹㔴㘲㐲㐳つつ㐴捥㘳摢㕤ㄵ搳㠵㡡㜹〰ぢ愷ㅦ㈶ㄸ㈳㌸〲㤰晥㉥㌴捤㜶ㄷ㥥改戰摥㌵㠶戴㡢挵㐴㤶㘴㤰㄰攱㡤㡥捡敡㈸㕦昳㔱㠲㘳〰㙤敥て〳㤰㌱㡣㈸㈴㡦㌰愲愴㌱慣ぢ戶㜹㤹㍣戰挷㐲㘲㘹慡敥昹㌵㠷㤹愵扣㌵㕤㍢㕢昳愷㙤㙦ㄵ㤹愸㈱㉢㈸㍣戹㘲㔶挱㕤㉥㝣㥦㌶㕣㙤㜵搵㉣敢㔶愱㔶㠷㙡㥢㥤摥〹ㅢ㜳㉣〷㝣㐹搹㥢㈷㌵㕣摤敤㡦昱〸つ㉢㉤昱㔶㐶㘳户ㄵ晤收愶㙦愰戹愲㡢戶㕦㌱晢㉣㈵㜴㉣㘷㉤慣㈲㌲〷攵㕥㙢㜱挵㌵捤改扣㜵捡戵换ㄵ扢㙡㤲ㄸ昰㌱㤹慣㥢㌳㤷㤱㈵㔸愸㌱〷㔸慢收慤㐵搷愸㝡慢〶ㄳ㡡敢㝢㕢敥㈴㉤㤲戶㈶敤慡㠷搷〸ㄵ㔹ㅥ戰ち㉢戵换挸搸搶㥤敡㈹㘳搵摢ㄱ㔴㈱搳慢㑢㐸愳㈵戵㘴㔲换㈶戳摤搲㠷ㅢ昲㐴㠲戲㤷㈲㄰㕡㈵搲㡣㤹挷㔸㙦晡昵㐱㡥㠶㝥㍡挷搴㡦散㔱〳搹ㄳ慢㠵㈹愹晡㜱昶㜹〴攰ㄳ愷捥捦㌶㌳㜳敦㈸㘷㥤㘶㤴㍦㐶挷ぢ㕢㌴ㄲ㈱㡣搱敤㔱慣㐲ㅣ㌹〷ㄲ〸㡡昳慥㥤晤㜲㤶戴㈱昷敤㘹ㄶ㘷㤰㐹敡户收㡣㈵戳㠲㝣戴㘳昸㝢搴つ摤㔸挷愸㜸㐱摤㔴捤㜱っ戲ㄶ搹戲㔰㌲挸挱ㄳ㜵扦㜶挶慥敡ㄶ㠰昰㕦㠰㌲慥〰㘵㕣ㄱ㔴扦㜵㡥愹㐱㈹昳㔹戵㘵挳戵晤ㄵ挷㉥㘵㜹挳昴摤㡥攰㐹〸㌹㌵㙦㜸㠵㍡㘳戸捤㥢㍦て㤷捤ㅢ〵戹㐷愱㐷戹㜴㈴㍦㌸㌷愹㘵昰㑦敢㌲戰〴〵㈳㤱㔲晤攳㜸㕡㕡㑥㐷㐰攵挸昵㔶㜸〶攳慤捦〳愳㤴㄰愹ㅥ挳㈲㠸ち㐶㤴㍣㐳摣ㄹ敢㝣搵昶㐱㍤㔲㙣挶昶愷㍤㤰ㅣ〰㐵搹摥ㅥㄴ慡㐶㍡㡤㌴慣挲ㅤㅢ慢㕡捣挴敤ㅢ敢愳㜶攳㈳㥢㔴㉢㡢ㄲ㌱㈴㕢㌵ㄲ换戲挹ㄸ㜷㤲愹搱挴㜰㠷搶㐶㡢ぢ㥢㌶搷㥤㕡攴ㅤㄸ㈶攱㤹㠴晥愸㌰㡡搸㈸㝤ㅣ㘵㠶㙥ㄹ户㡦㘷㤱㐸搶㠶㝥㐰㡥戶㑡攱昲㐱㕡㜰ㄶ㐷㑦捡㘶㉥戸㠳㡣敦〹㡡昳㜵扦愵挶戸㌲ㄴ搴㑣㔴㉡昳㔵㜸ち㈵挳㉤敦㄰戱挶摣㤴㤵ㄱ〹敤搶〳挰㔳㜰㐵㠴ㄱ㘱昲挷㠰攱㕡㌳㍤ㄲㄳて㠶㌸㐲挸㈲㤹㔵㝡㘹㜹㉥㜷〳㥤攵摤ㄹ搳愸ちㄵち㝥㜹摡㕣ㄳ㜷慣改搱て㐹㠷挶慥㔱昴愹㙥㑤㉣㜹㌰敤㍥昵㜹㔰ㄲ㐱搷慤㜳っ㑦攱㌰〳搴㙦㔰㕡㈸昹㐸昱㌶ㅥ挰ㅤ挲捥愱㄰㔶㐴愵㔰攸愵㔱㤳㘶㘲㤸户㜵ㄲ㤴愱㉥愹ち㠵㙡挹昵ㅦ攳摡搷㕦收昵晡㜸㈲㉣〴づㅦ搳㕥㌱㕥〴㠸ㅢ捤㔰㔲㤲㠶挲挴戹搲㜰愲扣晡㐳ㅣ㕤㡤㍣㕤㍦搷挷㘹ㅥ收戴〶㈸㍡ㄵ㥣㜷昳㙤㔸搵捡晡ㅥ㙢戶㕡慡搴换愶㤸攴㔰㘷㡢㘵摥ㄱ昴㤲愳㠰㑡愲㘲搶㈵㔸㤴㔹㙣愹㌸㘵ㄲ愹㝢晦㕢㥦㐰㜷㔱㜶㜸㐶㑥㥦挲ㅤ攵㡥挹挸㤸㄰㥤㈴挷㌶㥣㔹愰慦戸户㜹㤸㐱づ搲㐱戵㙤㐰㔱愷捤攱㙣㕥㈳愳㉣ㄲㄷ㘹㌶㔷㥢慢搱㝦㡦愰㑥摢ち戵㈳攸㠴㜹㉡挵㤷挹挰㌱改㔲㐲昸㄰㘸㍤昹㑡扣昵昹攰ㅢ㐶㐶ㅣㄱ㡤昹㕥敥㠸ㄲ㔸㔵〸ㄳ㥤敦㘴搳〳搷㤸〹愶ㄷ慥㑦〳㘸㑣〹搳戹㐵㑢攵散捣愰扣戵戳㜳〷㕡挵㘴㑢愳㠹㔵收㉢㠷㄰扣〷搱㈰㔱摣㔴㉦搶㘰㡣晣㝤㜲㐸㉣㍣愷㌸攲㘰㍢㔴㜳昷户㈱ㄷっㅦ㐷㘱慡〷摡搰ㄳ攵㌲㕤㕦挴敡㜶〴㔵㜱㡣㐳戹愶晢摡づ㘸挹㥣攸敢摤搹㔶ㄱㅣㅣ㍣㌲㍤㝡摡昰㑢㉢〵㝦㕤ㅤ攲敡㤶㈵搲摦㐶㙣㘲搳户搳㝦㑥㔵㜹㈸㜵㡤㙢㥦扢㔴慤㕤慥捡戸搲ㅥ㑦〰㠲㐳㜰㥣戲㤷㠳捣㈵㝥㡡㝦㜲㈵ㄳ改㌷昰挴敤っ㥢て㘸〶㑢昸ㅣ戹㜲晡㉣扥愹ㄱ㠶昱ㅤ挳㉢昰攵ㅢ愷〸挸㉢晢摡㜸㐵㤴挱㉥戳㔴㤷摦㌵㘶搱慥㠳戴㘴ㄸ㄰㍣㍣㌰㤲㑣㘸㝦㠲ㅢㄲㅤ㌴〰攱昴㌹㐲㤰敦㐳昸㡥㈱㥦㈸昴攰搸〷て㠹晣晦愱㔴㈸搵㥢㡡搵晦㠲㔰㙢㝦〴㘲〸㤹㐰㤳㠶㕣㙡㝦搸㑡愶㜹㐵㈶㡤挷㐳㐴㤶ㄷ㠲〲㙦搲㑣摢扥慤〴㌹攷戵扢㌱㝤捦て〲晦ㅦ㙥㑣捦㠱挲扣㌴攵㑢㙢㜷愱摣㜰ㄷ㤲ㅢ摣〵㈶昵挵㕤㈸戰て戳晢捡㕤〸㘲㈳攷㠱搸摡㕤㘰捥㉦挶㈹㡣愴㘰㈳攱づ敥挸昶㍢㡣㥢㥤挶㠱㕣搳㐳㥥ㅦ〶捣㥢㐲愴敡㤶㡤攸〵挳㌵㥣〳㠲㍦攵㥡㌰㙣敥㈲㑥㜸㑢ㄷ昶㌸戸㘹㡤㜴摡㈴㠶ㄱ㐶摦㜷攳㉣摢㍢搷づ㑡愹㑢㠵昵戵慣㤶㜹〷ㄱㄴ㡤㝢㠸挴㘷昶晤晥愹㝦晣昴ㄷ挶㌳㔰㙢攰㔵晤〲㜰戴㐷㑣ㅤ㜷㤳捥愷㙦㠱㠴㙦攴㄰挹捤晣搱捥ㄹ晣㝣挹㕥慤㤸㤳㠶㉢㕥㤱愷㍢㘱㔱㌱㕦㠴㌹ㄵ〳敥〴㤷ㄳ㘷㈲㤴换㌹摡ㄶち㤵ㅦ㍤㐹昸㜰㌴㌲㜰㠹昷㠵㈹㐵慤愳㐱敢搲晢㑣扦づ㤳昴㌶〷搲敡㌵㜲㈷捡㑢搳㝥㈷戴㜹ち㤱㐸ㅣ㔵攴〷攵㌵ㅥ〹〸㌵ㄵ㜲ㄳ攴㤲攸挶㠶㠷〵㐴㔳㝤ㄲ㠵昴〳〰㌱㔹户昶昴㉦㘳〴扢㡡挰㙣ㅣ〸散昲〷㉥㔸㐵㔰㌱㡣搳㜷扢挳㘵㌸㈰㌴㑦㑣攳㡡㕦昳㈹ㄴ㘴㌳㐳挴㔸㠸㝤ㅡ㠵昰㑡ㅦ㐱㘹摢㈱㉡扥㈴敦愸愴㥣ㄲ散戴挳昸㕢捥㌹㔹慤攳㔴〸㙣㑤㐶㡣㐶㜵㉦搱搸愰㑡晥㑥㌵捤㈹ㄴ攱㠰㉡㌶㍡昵〵㔵戰㕢搵〳搸愵㈲㌱挸㕦ㄱ戱㝥愴昹攸㥢摢㙢㘸攷慡扤㤸㈰㍦昰挱㙥㡦ㄱ㙣扣㤵ㄲ〳㉤扢慤㔶㔹㜵㜴晣ㄹ㜴攱愴ㄳ㥡摥㉣捡扤挶晣㜵㈸㔹㍤ㅢ㝤〰㘶戶㐵戲㥥㘵㙦愶戸㕢㝣㠰㈲㄰㕢晡〰摡㜱昶挵㐷扦ㄸㄴ挴㐱㘵㙥㘵换㜴づ㔷〴ㄱ㙦㈴㜶㘴愳慣㑢㤱改㜰㔵㉡攰㠷慤慡㕡㌴㌸㘲㘱愹昶㘳ㄳ㡤扥昴㙦晢㍡㉡㐰收㡤搲搷愰㠲㍡昶㙦搵㕢攱㙥㌷戳㠴㡥晢捥搸㈵户收搵㉣㝦戸㠰㠴昰㌰㝦㤷㘶挱敦㤹搰扥搱慥搴敥挴㑡昴㤷搱攷散㍣ㄴ昶㔹搳㝦户昲㤴捣㍡㙣㉦换挱摦㈸つ㐶㔲㑦戴づ摥㑤搶ㄳ㜵愳㠲㥦戵捥㈳晥改ㄳ戵㈳㡣㥤㡡㐲户㥦摥攰搲攱晣搶攳㠸て㤹㤵㔱㈴捥㘴ち㑦㍦换㜵㙤㕦㠳搶戶挱摣㍣戶散㉥〶㤷㑢扦〲㥡㙥敦㉤慤㉣挳㜷昲搷捡㌹ㅤ扣㐱㠷㐶ㅢ挷户〸挶㌲ち㈴ぢ㍦摡㘳〴昸攸㉢〰攱㤵㥥㐰㘹晢〱㕥昶ㅦ㠲㑣〴㍦っ㘷㄰㙤愴㠲搰摢㌶戲攸㌶扡㙡㡣改㙥ㄸ㠳㌶ㅤ㘲㉦〵〵㌶搱ㄸ㌷愴㌰㙢㕦挳挲㕣挳〷攵㐴挶〱攸㉣ㄷ㔷搱㑣挵㈱搸ㄸㄷ攵㐲㥢㐵㐱摥㕡㐳㈱ㄳ㝣㌴㠶㈳〴扢ㅡ挵㜲昷㉢搸攷㈳搸㐱㙥㠱㔳昸攸㉥㐰扥㐷㍢㠷㉦㑡㐶㑥晢㌲摥㐸捡㈹ち昸挴㠱〲戲戵㐱㔹慦〳㠴㤷挶慤㡤捣攸㡢攸㜰つㅦ搶㘴㉥〳㜴㥥搱㑢㘸戶㜱㐶㜴㕤㘵㤴敢㐱㠱㌷ㅡ摤ㄴ挱㐶摦㍡ㄸ㥡㌹晤㌳愸搶㕦㈰昸㉣挱攷〰〶㐳㙢㌷昰っ敥㌸挳㡣㑡㡣㝣㥢㍣㠴敢㙦㠲敦㌷挷扦㝢㠳搷扦㡦㙢愲戲㔱搵㍡户㈲㌰㌲户ㄷ愳㜳晢㔹㘰㍢捦敤㜳㥢捤㙤昰㈲晡挸㕡晦ㅣち㔸㙢㜲戵捣敡ぢ㐱㠱㌷㠳㘴㙤㐶㠷昴㥦㈷昸〵㠲㕦㈴㜸㠹攰㤷〸扥㐸昰㈵㠰摣㘰挸昱㥡㌰㈱昱㈱〶攵挴㈰搹㑥摥昸㘵ㄴ昲㍤㠳㘴ㄳ㜹昶㔷㔰搰扦㑡昰换〴扦㐲㜰㤵攰㔷〱昲挹㐱㜲㡥㌴晣ㅡ㤱扦㐶昰敢〴扦㐱昰㥢〴㉦〳愰㈱㤹㐹ㅡ㝥㥤挸㔷〸㕥㈵昸〶挱㙦ㄱ㕣〳挸㈷搳攴慦㡦㜵㌶搴昴挳挳㕦ㅣ㈳昷搲昲搳攲㤳昸愹昰㍡てㄵ昴攰㉦㈵愴挵慢㐸㈵ㅦ改敥㔹愱㘷㑦愷㈰㝤ㄱ㘴㝡〷捦㈱戹㥡攱㕣㍥昱㈰㍥㔹挸㈵愵㐵㈸晢摢㐱㐱㈸ㅢ㌲敦㈰㜹㕢挸昲ㅡち昹㥥㌴昹㌷收㤷㘵攲㠰昳ㄴ㉥ㄷ㍡愳愲晦ㄹ攵㜶㘵㥤㈰散扦㈳㡣㑦㤰戰改攸㌳㘴扡㍣㕥愲㍤ㅢ捡搳改搳㑡户㘰㍢ㄳ㈴㍡㈱捦㉡㤷㐳昹攷㐲㙡捦㠴㡤晦攰㝡㌳ㄶ㠸ち㕣㄰㝡搵㤸㝡㐲ㅡ㍦ㅤ㌶㍥㠲㥦〴㑡ㅢ㍣㔹㕤㙦㠶㡤愹㑦愴昱愷挲挶晦㜶攴㐰愳㜱愸㍥搴㤳搳㤴敤㤸捤㤴㙣㉦㈳㝦ㅥ㘰〰捤搳ㄶㅤ戴㍥㑢愱挹愱㜲㘶愱㈲㉥㕡㍦㑥㈲戹昸㠱晥ㅣづ搶攱晣ㄱ慣戸晡㍢ㅤ戳㌸㜰㌷㙤昸〶㝥㝦扦㠶㔳づ慥㉥㜷散㥣戱收㕤㈰㝡慤㔹て㥢昶昲㡥㘲ㄱ昸㥢㈹戵扥㕢㘴㠱㘲昶㈶捤昵〸㌳戳㐹ㅥ㘰敡捥㍢㤱㑣㕥㑡㝢㉡愴㙣攲挵㈶捦攸慦㠳㌸戰㜹㠰㉣攸扦ぢ愸㌲㝦㍣㉡㥦ㄸ愴摡ㄶ㌱晥㍤ㄴ愰捦愹戰愹收戴〲㥥㐶摤㈲愶㔳愳ちㄷ昴戹〰捤敤㐳㑥愳㔲ㄷ昴ㄳ〱㝡扦愰㕦ち搱ぢ〱㥡愷㌳㜲ㅡㄵ扦戴㥥て搰昷ち㥡愶㐰搰㘷〳昴㝤㠲愶㜱㄰昴㤹〰㑤〳ち㤳づ㐸晥捣晣㌱挰㐰昸搷㕢㠶搷㈴㔸㤸搴ㅥ㐷㘳戱挸㔱昶搶慦戳挳户〰㝡㤰扦搰〲攱挸改㙦〰ㄳ㔹っ㡤ㄶ㐵㕥㌹ㄳ扣㔲㑤㥥㌶㐶搰㈷〳戴㥡㍣慤㡥愰愷〳戴㥡㍣敤㤰愰愷〲戴㥡晣搵㄰㍤ㄹ愰搵攴㘹慢愴昵㐴㠰㔶㤳愷挹ㄲ昴㘳〱㕡㡤㠴㐶㑣搰攳〱㕡㡤㠴㘶㑤搰㡦〶㘸㌵ㄲㅡ㍡㐱㥦〸搰㙡㈴㌴㝤㠲晥㜸㠰㔶㈳愱㌱ㄴ昴挷〲戴ㅡ〹㙤愲愰ㅦ〹搰㙡㈴慦㠴攸攳〱㕡㡤㠴㜶㔳㕡㍦ㅣ愰搵㐸㘸㐹〵㝤㉣㐰慢㤱搰戶ち晡愳〱㕡㡤㠴搶㔶搰㐷〳戴㡣㘴㤰㜶㐸㔸昵〶ち㘰㔵ㅡㅥ㘹昶㘰搰散㈹㈰戲㐹㉤晤㍡扥户㉤㝢㤴㡣㉥㥤收扦㐲㔷㡤〲挵㘷攸㝦ㅤㄴ㜸愳㔱㥡㘴㙣㠷㠳戱㡤戳挹摦戲敡㍡〰㐷愸晦ㅤ敦挸㠲搲晤㝢㐱㐱扡㜳㠶搲晤㔰戴晢て搸㐴㕥㡡㐲㡢㠳㌷挸㤷换摡晣㍤ち昹㥥〱扥改㐹㝣㤲㔷戴搲挵昲挵㡢㍦ㅥ㐸つㅦ㑣㍤昵㔸晦换㙦晥攵㡦慥㝥晦㤹ㄳ晦晡㤳㔷㕦晤晥㍦㕦扤昱㤳㍦㕤㍡昱攷慦扤昶㥤㑦㕣扢昱愳扤搶㌷㤳搷㝦㍣昷捤ㄷ挶㉥扤昰扣㜵晥晥㔳㉦㝣昲戹㈷挶ㄶ㙥ㅡ改改改敤扤㘷攸㉦㙥扤㜷昰挵攷摦搰晥散㠷户㔴㌵ㄹ㍣㕥搰㍡っ㑥㐲㠶昱㐳ㄴ㌰っ㡥昸㍤ㅤ〶愷㉢ぢ㜵㜷戰㔰㤳㐰搰㝢攱〰愴攲慥搶㡡扥晦〱晣㑢㡢㜸","㜸〱捤㕡晦㜳㈴㐷㜵摦㕥敤㡣㜶㔶搲㘹㝤㜷挶挴㌶㈰㥢扢㑡戰慥㔴扢摡㤵㜶搷㉥〵昴攵㜴㤶㝤摦㉣改敥挰〴㤶搹㥤ㅥ㘹㑥㍢㍢昲捣攸㑥㈲㤴ㅤ㉡ㄵ㐲㑣㐸〲㔵㔴㐲〲愴愸㐰㔱㠴㑡㔱㔴㝥愲㔲㝣㐹愵ㄲ㈷挵て㈹ち㈸㈰愹㐰㠰㈴㄰㠷ㅦ㑣晥〱攷昳改㤹搹㙦摡㤳敦づ愷捡㙤敢㙤昷敢搷慦扢摦㝢晤晡昵㥢㑢㠹㔴㉡昵㌲ち㝦㔹㌲慣㍣戸㜱㄰㠴搲㥤㔹昶㕡㉤搹っㅤ慦ㅤ捣㉣晡扥㜹㜰摥〹挲ㄱ㄰攸㜵〷晤㠱㔶て㥣昷捡㙣晤㠶昴〳㄰㘹愹㔴㌶㙢愴搱㥦晣攵㤳㡡挱㔱㐶〶㘰ㅣ㔴愹捤攵愵㑢㡤敢㘰扤ㄱ㝡扥㍣㌳㜵㌵㘲戰㔰㉣捥ㄴ㘷收ち㤵搹㤹挲㤹愹攵扤㔶戸攷换㠵戶摣ぢ㝤戳㜵㘶敡昲㕥愳攵㌴㥦㤴〷㥢摥㡥㙣㉦挸㐶愱搴㌰换搵㘲㜹㙥捥慥搵慡攳㍡㌸㕦㕣㕥扡散㑢㍢㜸戵㜸㡥㤲攷愵攵愵㤹㡢㌲㝣戵㜸㘶挱ㄳ㉣㔷㍣搷㜴摡慦ㄲ㔳㡤〲㥥㕢㤱㑤㠷㥡㤰搲㜷摡㕢㌳㔸㜶㥦愰搱慡捣㉣〶挱㥥扢㑢愵㉥换㔶㙢㕤摡㕣㡥攱慥〴攱㘵搳㜷㠳㜱㤷昲㤳扥㙣㌷㘵㜰捣㍤扢摦㤴慤㤸㌰挸扡㔷㑤晦愲改捡っ㉢㤳㙥愴挳㌵㑢戶㐳㈷㍣㤸㜰慦〴㜲摤㙣㙦㐹㤲㘸敥戹㍤挷ㄲ㤹っ晥㑦㡤晣敡戰㤵㈹㐵㘱㍤敥昲戶改㠷慡㐵ㄵㄶ㠷搱昶㤸㡢摡㐵摦扡㘸㔲㔳〳愳愸戳つ挷㝤㔲晡㙤搹攲㈴搴攴昴〰㤱ㄲ㔰愴㠷㡥愴㤲敤㔰㉣㘲㉣㍥〹摣ぢ㘷搱つ㠰㠷㌷㝤〷摢摣㙢㤹晥㤹ぢ㑥㝢愱㜸收扣戳㈳㕢㡥っ挲㠵搹㌳ㄷ捣晤㠵㤲㤱〳㥤㌱挶ㄱ攳〰㈳ぢㄷ㡡挶〴㔱挷〰㐴收ㄷ㌸㜱扤慣㐹㤸慥㥢改㝡㈳㕤㙦愶敢㔶扡㉥搳㜵㍢㕤摦㑡搷户搳㜵㈷㕤扦㥥慥敦㠰㈶㈹搹搱搱㜴㕣扥晦戵㜷㍥晣昴㠹ㄷㄶ扦晣攳㐷㝦昶昱ㅦ㝥攳戸攰㈱㔳㘷㌴㡦捡敤㉣昵ㅥ搰ㄹ挷〱昴ㄳㅣ扡㜰愵㘸㥣㈴敡㕥〰㈱㕥挴㔲戹摣摡㍦㝦昰愵ㄷ晦攱敢㘷㍦㉣㍦昶搱攵㐷㍥愳㡦摦㠷敥愷㘲昱慣昸收㑤ㄸ㕣搷㤶㜱㠰昹摦㉢ㅦ㘲㥣㘱㝢捥慥搸挵愲㌵㔷㌰㑢愶㐶挱摤慥戵㜰㠷攳昶㌵愷㙤㜹㌷㤵昹㍣戸㘴〶戲㙢㑤搳㜱摦㤲户搷戶㠲〷㠶㜷㙥㠴㘶㈸敦ㅦ散敢㌲㌹㌴㙣〳㠷㑢〶㙡扥㌷づづ扢㙡戶昶攴攲扥ㄳ㜵扦㘱愰ㅢ㐷换㙢摣扡㜷搵㤷捦㜴㝡て慤㘸ㄱ㡥昸㠶攲㝤㘸㤷㔱㔷戴慥愹攵㙤㉦㤰㙤戵扣㘹昷戲搳摣㤱晥㠶愴ㅢ㤷㤶摡敡扤散㡡捦昷昴愵㌶㌶㡡ㄳ㙢㍤摣㡢戵捦敥㠷戲㙤㐹ぢ敢摤㤵㝥㜸戰㘹㌶㕡昲㜵㝤㈴搱㥣攸昸㤵㍥昴慡搷摣ぢ㤶扤㜶攸㝢慤晥㥥㐵敢㠶〹㥦㘲㕤昰㉣〹㤷㤰㘱㐹㠹搴挸㠸㄰愹㐷㠶㥤㑢昲つ㘶㤴㈲㝡㔴㑣て昱晡㝥戳㥢㔹挷敥戰㡢㤶愴㑤愶㑦扤〲㌳挵㤷㙣摥㜲㙢挲㥥㍤昱捥㈳昵慦摤㥡㕡慤戱愳戹晦㕦攲㜴晡㐴扣晢戳㌷攰㜷ㅦ㌷摢㔶㑢晡㐷摥搸㠲㉢㌲㕥て愰晤ㄴ㈷昹㤶搲愳攷㄰晢攲㐰扢改㔸攱戶扥㉤㥤慤敤㄰㌸摣敡搹㉣㐵㝢愸ㄸ昷〳㘵㍣㐰昰㈰㐰㉥㤷搲摦㐰愲㑣捥㜸㘳搴搶攸摡敥摣愳㌳㙥㌰搴つ㠲敢㍥搰摣㔵捦て㐶㐶㠶敤昲㜱㌳搸づ㘹㥥㐷㜶搲㜷ㅢ㙦㈲㤸〲搰攸㡡㕦昱挲㤸〴㔱㠶昷攲㠴扢㈲㙤ㄳ搱㠸㍡摤挲搴摣攸㠲㕢㤱㐱搳攰㑤戸㠶戳戲慦愳㠶挳㍦敥搲晡攵㝥戸㘲㠶收愸㡢㍢ㄵ㕡㌲㐰㌴慤㐶㐵㌵㡥㥣㔰戸㘴㜴㉥㙥㠱㐳㕥㔵㝢戸㡣㈹㐴挴〹〷〷攷㈵㌵ㄲ挳愳㌷㠱戵昳搶搳〷つ扤晦㙥挴㤵㙤㥤㤳敤捤㠳㕤ㄹ㤰㍣慢ㅦ㈹捡挱攳㐵㘶㤷㥡㡤㉢愱搳ち㘶戰搲㜳扥户户晢㙡昲㈱㉦攳㈱㠰愴㘸㍦㠰ㄵ摦晥㥥ㄸ搱㡥摥愰㙥敡昵㔴㤶摣㠸㌱㜸㉦ㅢ戴㔶㌰㝢ㄹ㍦慡ㄸ愷昱㤳㍢慡㑦攳つ㝥㈷㜱〴㑤㙦摣㠵㠴㌶㝤愹㈲愳慣㙡㐰摡ㄳ敥㌵捦摦㘹㜸摥づ敤改㤸㙡〵摢㔲㠶㡣㌶挶攲攸㑡㐵㔱㐲㡣㡣昴挵ぢ㍤㘱〹攳ㄴ晤㉤〰ㄳ㡢慤搶㔴挲㌱搰ㅦ〱㙡〴㜱㡦㍥㡤捡㥢㤶㌷搶ㄷ愷㙥㔴㡡㌳愵㤹搹晡捡晡攲敡收搴搹㝤搳摤㙤挹㤹晤㔶攰㡡㙦㐳〸扣收ㅦ扡昶散晤㙦㍥㜷摦愵て㝤攱攱㉦ㄹ挷㍦昹扦攲㕢㜱挷愱㌸㠳㘱㠳㡡㜲㘶㔰ㄱ摦〴ㄹ㥤ぢ敡晤挵㈸愰㙤ㄴ〹㘶〱攰㈲㤴搰攱㈱捡㔱㔳㌰昴愰㤷㌰收〸收〱〴攳てㄵ㉥㔵㔰㐹㡡昸㐷昰愷敡㤵晡ㄸ慢ㅣ㔶摦㘳挰收㡣㈳晡〴愳ㅡ慡搰愰挸っち挹愰㠰挴㔷挱㜸愸〰扥ㄲ㜷っ〶㐰ㅡㅤ敡ㅤ㕣㕣㙡㡢昶㔵㐷摥攴㐹㍢㘶㈳㔸㕥摥ぢ㐲㑦戹㠵〹㝢挵扢攸㠵㉢㑥戰摢㌲て㑥搸㜱攵摡戶㙣攳搲昶㜱㜷て攰扣摤㕤㘹ㄹ昶㠶户攷㌷攵摡捡㙢攱㔲㠷㌸㈰㐷㜵㥦愷〵捡摤摤㔳〸㌹〵慣〴㈵愵昱㜶ㄹ㜴㌷㉡㘴敦〹つ㔴㤵㠱攰㘴㔷愲㥢㑥搸㤲㘳戶扡㤶㔵㍤㙢㐳㡡㠸㠴慣㔱㝢㜳ㅢ挷㜰㘵挲㍥攷㍢㔶换㘹㑢㉡攳㘴㐴㝡㕥㙥㈱敡戹散〵づ㕦㐷ㄳ昶愶㙦戶㠳㕤㍡昰收挱昱扥㤶昲昴㥡扤攴戴〳㑣愳戴挸晡愴扤戱敤摤挴慢㜹捦㙤㥦㌳㜷㠳搷㠴㔶㜸㕡愲愲㔴㈳搲㈲㥤ㄶ搹㜴昶㙥昵愳慦㠰摢㝤摤㈷搰ㄴ㙣㌵昴㥤挶ㅥ㠵愶㈶攲㌹捦㄰㈸㍤愶㌴挶〷㠳敥扡㐷㡤〳戱ㄶ搷摢昷〸ㅤ㝡敤㜷搲ㄱ㉡戶㌹换㌱慢〰㑦㥣扢戲搶㝤㠵晣㔲改〴㡤ㄱ捤㙤〷㝤捡慤㐴㘶挴㐰㤰㔶㠵搳〹㙢㘰㙢搰㌴㜳戶愲愱㤵ㅥ敢㔶㔷ㄱ㌷㡣摢攷捤㠶㙣㈱摣㜱捤昰㔸搴㘰摣改㥡慤㈰敥㕢昶㕣搷愴搹昱搱扣搱㌴㕢㌲㙢㉦敥㠵ㅥ㕥愲㠶つ愰㙣㌳㐶㤹晢㐰㤹晢㔱㘰㘲慦昳ㄹ愴敡攴攵㙤㤹扥ㄳ㙥扢㑥㌳换〶㥦㉡慦〹㝢㠵て㘱㈰㥡㤴挴㥦っ㐶㍡㔱扣〱㜵捦攰㜱㐰搱㔱晤戰敡戴搰昱㥦戸换㈸ㄹ摥㐷㕤㉡挶攳攰愶㌱ち愵㍢㔲攵愵㈴㐷昶搲㜳挰㈸〷㈵ㄸ攴戲摢㔸㡢㉢㙣㘴ㄸ㘷ㅥㄹ㐲㌱〶挹㥤昷㑣㙢搵㙣㈲〱㌶ㅡ愷扦戲㔰㉤摤㡤㥦㘷㔰扢㡣㜷ㄲ摥㕦㌷ㅣ㑢晡㔹㈲㌶㤰㙢换㌰ㅣ搶㈳ㅤ攲㝡ㅦ㐹㘹摡㔸㜶搸㕣㙢〹慦㔳㜱愸搰㥢换㕢㍢挴晦攷㑦㔵摦捡㐰㈵㤷㔳搱搶ㄳ愸ㅡ㑦〲㠸㈹〰敥㘷㠰攰㍣㔰挶〵〰敤㈱㠰㐱摤昴挷㤷㠸㐲㤹㌵挹愸挴ㄱ㈳摦㉣愲㐴ㄵ㌲㙢㙡㈳㘳㍤愱慥ㅥ㐵戹搹㈴ㅢ愵㙦挰捡愵㤵㡢㝣㉣㐳㙡慡㈳㥤捥㐰搵晡㘰㥡攰搰戴㘰收㙥㐸ㄵ〳ぢ敥㑢扦〸㤰攳㘱〱晦晡㝡昱㔰晣㤰换ㄹ㤷㐱㤲捡〹挶㠱挹扥㥦㠰㡦挹攵㔴㥡攴㈹愰㡤㜵〰挱愸㠷ㄱ㐰捦㝤㈵ㄸ敡昰捥㑡改ㅢ〰㜷攲㈳〵〳㈴昵㡥摡㐴㐵搰㜹搲晤㜴捣昱㉡敡慦㙣㡥㡣愸㤴㌹㕥㡢㉢㙣〸㠶㔵挹㔶㝡㜴晣㜶愰㡤㜷㤰㠰㈱搷㄰㠲愷㐹昰㑥ㄲ㌰ち愳㥥昵摦〰ㄸ㑢攴户㜰㜵愸〰摦つㅡ〸㤰㤱㔸挲㜴戴㉢挰㍡搰挶㝢〰〴㝤戶㕡慣ㄹ㔷搸搰㜸敥〶捤改搰㔱愷㝦挸搹㍣昴ㅢ攱㐱ぢ㡥㤶㔵㥡㔷㔴攳㐱㠹扡㘱昴㥥㡦㤴㜶㘶昰捤摢ㄹ换㘷敤搸挹㠱㝣㠲ㅡ挶ㅥ晡ㄴ敤㔳〸〰㙦㌹㥥㡢敥㍥㉥㌸㠶㐵㙦〲㥣扣攰㌴㝤㉦昰散㜰㙡〳㠱挴ㄴ昳㌳㜶㉡㔵㔸搴㍥〱㡥㐳攷攴挶㌲㙤㘶㑦㙦昰扤㤲摢㘹㝢㌷摢㙡㌵㕡挰㌴㤵㤲搷攸㈸愷㘱攸慤捡㥢㈱挵㍣晤て〷ㅢㄲ㘰㘲㈴捦〳捣戶㡥〹㔳愷㤷㤷㤶搷敢㔵㔹㥥戳散㐲戳摡戴捡攵㤲㕤㘸捣㑢㔹㉣㤴ぢ搵敡散㥣㘵ㄶㅢ晡㔶㠷戴㌸㙢㥢つ慢搶㌰㉢戵㔲㜹扥㈸ㅢ㔵㙢㑥㔶ぢ搵搹㡡搹㉣挹㑡㐱摦敥㤰㌶收慣㌹㙢戶㙡㤷㙤㤰㕡〵搹㘰㈲慦㔸㉤㤵ㅡ㔵㌹㍢搷戴㜵愷㐳㍡㕦戱㑢攵㠲慣捣捥㈳㙢摦㈸㤷慢搵㘲慤㘲捥ㄶ收捤搹㜲戳㙡㔹㜹㍡ㅣ戵㠹敢愸ㄸ㍢〴㉤〲ㄷ㈰㑦㡦愳㍡ㄹ㘳ㄸㅥ挱㉥挱㌳〰㜹㝡㈲搵愹攸搵㐸づ㌲挸㐸攳㠹扥㕤㔷㐱㈶愲㈱㥡挲ㄲ㌲㌳㍡㉡㑥て㈴㝤づ戹㤸捥慢㔹搷改㘱戴攷愱摡摢ㅢ搴㙦㌹ㅣ慣㤲ㅥ㌷㔱㌱昶〱㜲㜹㍡ㅢ㉥㐸㍦〰㌸扥扣㔴挷㙢㉥㜹摦搱摡昵昷〲㝦て昰晤㜹㜸晤㌷㠱ㅥ〷㕡㜹㔷㈴昸〳晤㝤挰ㅣ〳愶㈷搴捡搳㡢㈹㤹㑤愳㘲㍣㑢㌰㐶㐰挳ㄲ捡ぢ戱昵㝥戶㤲㍦㝡㈱ㅥ㔰昱㉣㜶挹㘳㠱㝡㑡晦㙤㠰㕢摡扡㜸ㅦ挸㘸敦㘴慢㡡戲搷㙢愸慡挹㝦〷ㄵ搸㉢㥤㤱摡敡〷㔰㠹散戵㘶㥡戵㙡愱㕣慢㤵㘵戵㕣㙡㑡戳㙡㔶㉢つ扢㍣搷㈸捥ㄷ攷攷㑢晡敦㜶㐸㘷㉢戰愴㘶戳㔱戵㥢挵㜲㘹捥慡ㄵ愴㉣捤㔷ㅢ㐸㉢搷㑡㡤捡扣晥挱づ㘹愵㙡㤶㡡挵昲㝣愵㕣㤹㉦捦㕡㠵㕡愵㕡慢搹㡤㑡㜹戶㌶㍦㕦㥥慢改扦搷㈱戵㉢ㄵ搳㉣搹昳挵㠶㔹㉣搷慡㔶愳㕡戳㜱㕡散㐶ㄱ〷愸搰㉣收改㍣搵㈶㥥㐷挵昸㄰挱敦ㄳ㝣ㄸ㈰㑦敦愹㍡晦㠰愸㍦㈴昸㈳㠲㡦〰攴改㔵㔵㈷㐹㡤晥攱㠲づ㤴㌶㉢慥㐳㙣戴㈷㘵ㄷ㝦㑣捡㍦〱挸攵改㐳㤵戰㍥㡥捡㌰扢昸㔳攰㠷搸挵㥦〱摤㙦ㄷ㥦〰㘶搰㉥摥〳㥣㕡㥢戲㡢㑦愱愵㍥づㄸ昷愰㤶㌷㤳捥㑦愳㌲㌱愲搱摤㍣㌶㜰㐶㠶㠷昶搳㠳㌹攵戳挸ㄱㅦ㜰㙢㈳㠸㘹愲㐸㈰㤳㝥昴敥㜸昱ㄴ敡㘰挵㍦敤摤㄰搹㉦挱㠷搶摥昵攸攴挸㙢捣昸ぢ戲扥づ㔰ㄸ戶挴愳㍥㑦㤱挵扤敥㕡㠰㤳㠸捦㥣㥢摥㘲攷ㅢ搹㍤挹〹㥤㑥㔲㥤愷扢㤸挵㐶㠰㠷㘴㈸㤳㘱㤷晣捥㌸愴づ㜱㍢愰㘳㥡㠹搱㝢扢慤㥥㐸敡㠱㉥㜶慤ㅤ㈰㠹㉦慤㠴㘳㠰戰㈲㤳ㅥㄱ㐳㤳ㄷ昱搷㌰戸㥡㠴挱搹昶㥥㥢挵ㅥㅥㄸㄲ㐹㉥㌹愱㝡㠹㘹攸ㄷ㠶つ愸㝦ㄶ㐰㕢㌸㜵攱㔴㔱㝢ㅡ㥡戸㠳㐹晡㈵捦㈹㔹㜲挶攷〰挵づ〰挵㉦㡣㉤㐰晤昳〰㤸攵㈹捣㜲ㄵ戳っ㝤愷挵㕢㘱ㄴ㐸挱攰㡢挴㥡㜵㜸づ㝥㉢换ㄹ㕦㈰㙢摥ㅥ搱ㅣ摢愸改㝦〵㠰㌹搶㑦ㄵ挵㍡收攰㍣㍣ㄸ㌹攳㡢㠰㠲ㄷ㑣㐴捣㉢㑥晦ㄲ〰㠸㉦㠳昸㘲㑣㑣攳捥ㄹ㝦つ㈸㜸㘹㈵攳〵㉦㉦㌶㌸戳攰㈵挶〶㠹挵㌳〰ㄴㅡ㝥㔲㤳扣〹㘸㍢晣敢㈹㉦扤㌵㙥扣㉤晡捤挶扦昹昸昷攴摢㈶㜹㝤愸㤱敦ㄲて㝤㜴㔱晢昷攷晥晣ㄷ㝦昹搸改㑦㝥昱攵昸昷戹㘸攴㘱㑥㠲搷挰㌱晣つ㘶挷搶戰愸愱搹戱挷攳㡥挱昴㘰晥晤攰愲摣挸㤷㔱㤹ㄸㄱ㜴昴昴ㄶ㘲ㄵ㈳㜸㐴搵愹晡ㅢ㘲㥥〷㠸㈴昹〱搴昴慦〰㐰㤲㙦㠷㈴㤷㐰㤷㐸㉡㘷㝣㡤挴㜴戳ㄱ㌱晤扦晥户ㄱ昱㌵㄰晦㝡㑣ㅣ㠹晤敦㐸㑣㜷ㅣㄱ昳〶搰晦㍥㈲扥〲攲㐷㐱㥣㐸㍡㘷扣㐰㘲晡攲㠸㤸㜷㠰晥㑦ㄱ昱㍢㐰㍣ㅦ㜳㡥戴晦つㄲ搳慢㜳㘵㐴〹㝡昷㘴㤹㠲㕥㥥つ愵㔰㝡晢㘴㥡㐹扡昰扢㔳㈸晤晥摤㈹㤴晥㝢㤸㐲㡢㔸攱㔰㠵ㄶ攲㡥㐳改捥㑦㠳搳搰挳摣㤳㡣敢昹㌴㍡〹㜲捤㘶㤸㌲㘶㐷㘸㍡㘹㠴攵㑥慢愵㈲摡㜱㘴㈶㝣㝣㥣㍣㡦㈴ㅣ昲ㄱ昸㔶ㅦ㠷㌱㐸捥昱愱㤷扣㝤つ搵㔲ㅥ摥扥攴攳㌱㍣㙡慦〵㐸㥥㕡㔹㝣㕣〹㐳㝣摦㝦㉤愴㉤昰挶挸㔰攳㝣㤴攳㠹㥡ㅥㅡ摥摦㠷敥愱㥥㉡ㄲ㘱㔷ㅥ挹㌷挷㌴ㄳㅡ㜷㤷㐷搵扦㠹挹㝡㥦愰㔶㑦㥡㉥㈳㘶愰收㈸㉣晢慤搴换㕣㌶挳㑦攳㕢昸搱扦つ挰て〷㉡敥〳挸ㄹ摦〱㈶㑡㡢愸慦㝢ㅡ敦挲挱つ昲搱戵㑡〹っ㝣㍤ㅣㅢ攳慥㤳㤲愱㉦㍦敡㈲愱㑦ㅣ㜵敢㈶晦戵㔱搶慤户㘴㝢㉢摣敥晣ぢ愳㔱昵㉤搲昸㉥㠸㌸㤵㍡㘲昴摣攴㙡㝣慦ㄷ㑢ㄷ慤戰摦敦挵搲ㄷ㉢散扦昴㘲改愱㘸摤晡扦〲摣㕡㘴愷㠶㡡散摦㌸昰〷〰晤㈲晢㈱㌰㍤㈲ㄳ㜴㜴ㄴ㕢㔲〴㥤㤹㕡捡㡦㔰改㙣㠶㕥㑢㘱㝦摣㡢㝤㈱挱晥愴ㄷ㑢㍦愴㘸晦愳〷慢㔱㠵户㙤㘳〲挴㈷㜰ㅡ攳㝦攵戵㠴ㅣ攰㜴㡢晦挶㙢㔸㑡愹㍦攵晡㥦ㄸ㉡㘸ㄸ攴㘱晣㔷㕣㘱㘳㤲敡㘱㈵㑢㘵㑥㔲㉤摤ㄶ搵搱㙤㔱つ㥤㤶愰㈸戹㝣攳愷㐴㔳㠲散㌳㝥ㄶ㔷搸㤸晣㔱摣㠸㜸㔳㑡㥤昱㤳㤴㑥户㐵愹㜴㕡㐲㉤ㄷㄸ攳扦〱㤲㤲攷戲改挱㡤ㄷ〱㜰㐹愹㠹搹晥ㅦ㠰愴攴戹〰㐵昵㜳㔴昰㔸㐹㔸〸㡥㔲㜷摡〹㤸〶敦戴㈵㈰戲㜸㡥㈷挳〵㐷㈸㡡攳晤ㄴ㘳晦〷㌴㄰挷㔲",null,"㜸〱攵㕢㝦㜰ㅣ搷㕤扦㜷扡㕤摤㥥㝥㥤敤㌸㠹㥤㕦㈲戱㘹ㅡ㌹挲㤲散摡㈶㜵㙤改㘴搹㙡ㄴ摢㤱㘴愷挵㑤㉥慢扢户搶搹㜷户昲敥㥥㉤㜵〲㈹㘵㈸㤴づ㤴㠶づ㙤㡡㑢㍤ㄹ㘰㑡㠷ㄲ捡㌰愱挳攴ㅦ〶㘸㈱ㄳ㘶攸㌴っㄴ㑡〹㘹㑢㈸愴㈱㑤㠱〶ㅡ㈶㝣㍥摦摤晢愹搳搹㔱摤ㄹ捦戰ㅥ㝤敦扤敦晢戱敦㝤㝦扦敦㕢挷㔴㉣ㄶ㝢〳て㝦昹㈴㔸戸㜹㙥挵て㜴㘹㌸攳ㄶ㡢㍡ㄷㄴ摣戲㍦㍣敥㜹昶捡㑣挱て扡搰挱捣ㄶ搰敥ㅢ㔹扦昰㕥㥤捣㥥搷㥥㡦㑥㐶㉣㤶㑣㕡㜱戴㔷晦搲搵㠲挵㔱㔶〲愰ㄷ扤㘲昳㤹㠹㘳ぢ㘷㌰昵㕣攰㝡㝡挷攰挹㜰㠲晤㈳㈳挳㈳挳扢㜷敥ㄹㅤ摥戹㘳㌰㔳㈹〶ㄵ㑦敦㉦敢㑡攰搹挵ㅤ㠳挷㉢ぢ挵㐲敥㕥扤㌲敦㥥搵攵晤㝡㘱攷搸㠲扤㙢敦挸慥摤扢㥤㝤晢昶昶㥡㤸昹㘸㘶攲戸愷ㅤ晦㙡捤搹捤㌹㡦㘵㈶㠶㡦敡攰㙡捤㤹挴㥣㤸㜲搲㉤搹㠵昲㔵㥡搴㈰㠱挷㈶㜵慥㐰㑥㘸敤ㄵ捡愷㠷戱散㈶㐲愳戶㘷㜸ちㄴ捦搹㝥㤰搱挵攲慣㜶戸挱摥ㄲ㘹愶㍤㕤捥㘹扦扦㜴㘸㌹愷㡢㔱戳㥦㉣㥤戴扤愳㜶㐹㈷㔸ㄸ㈸㠵㝣㥢捥敢㜲㔰〸㔶晡㑡㈷㝣㍤㙢㤷㑦㙢㜶㌱㑡㠷㉢㠵㝣㈲愱ㄲ㠹㔸搷㕢摡㉤㐶㜸㌳㍣攵攵㌲㡢戶ㄷ㐸㡤㕣ㅢ㘹搷户㐱㐲㘴攱㑤换愲ㄴつ戶㡣㈲㥢收ち愵㝢戵㔷搶㐵扥㠴㝢ㅢ㙡改㈴㌴〹㐹㕦㈳㑥㜵㌷㘴㡣敡㠹㠴㥦㕢攱㕢㉣㡢㈰〵㘰昶〰㈴昶㑦㡣㡣㔹扤挴昵〱愸挴慢搰㥥挶㌱散ㄴ捦摡昱散㐲㍣㥢㡢㘷昳昱慣㡥㘷㥤㜸昶㜴㍣扢ㄸ捦ㄶ攲搹㌳昱散㔹昴愹㍥挹敥敥㜸昴㉣㙤ㅢ晢昲攷扦㜶昱挸㘷摥昶㘳ㅦ晤散敢㡦㝣㕣㔱㘱㐴㜳〶㔰戰搲〰收〶㠰㕢收摤挰㉥づㅥ昷㕣敡搰㘰挶㉤㉤ㄵ㌵搵㜴㜰搲づ戴戵㤱㥤㌷〱㈸昵ㄲㄶ挷〵㥥晥㜴戹晢摣愷㝦㜵敡挹㡦晣攸挵㌷㕥敥㍥搷扢ㄹ捤昷㐷㍢㥤昴散ぢ㄰㤷扡㈴㐲晤昸敦昲㉡〸つ㜴㜶㍢㝢㥣㤱㤱晣敥㥤昶㤸㙤㤰㔶㔷捡昸敢搰户搷㜹愰㔰捥扢ㄷ㐴ㄲ㝡㥤愹㐲㌱搰㥥㔴〶ㅣ晣㠴搲㉣昵㍥攷搰㌲捣㐰㉥ㄴ㥡敢㥣㡣昶〲愸㑦戰㔲㤷愴㥢㈷㙣㕦搷慢㐳搱摣ㄳ㙥愵㥣昷㙦㙡摦㌸ㄷ㠰㘲㕢㕢摢敡㤳慣ㅡ㌶〷搵搲扥㉣改搶搶㘱㈷敤㘲㐵㡦㉦ㄷ挲收㕢㕡㥡愱㘴敥挲摡慤㔳㥥㍥㔷㙢㕤戵愲㜱㤸攱昳㌲昷慡㕤㠶㑤攱扡〶㌳㡢慥慦换戲扣愱搲昱㐲敥慣昶收㌴㡤戸捥换㔶㌷戳㈹搲昴愱㘳㘵㙣ㄴ扡㥢扦扤ㄱ㑢㐲敢㜲㕥攷戱摥㈵㔰㜹㘵摥㕥㈸敡敢㥢扡㠴敦㐴挳㤶㈶昴㤴㥢慢昸ㄹ户ㅣ㜸㙥戱戹㘵㍣㝦摥㠶㜵挹摦攷收㜵㐲㥥㔸〸㔵慣慢㑢愹搸㥤敤搴㤴㜳晢㔴攴〶㈱愱戹攸摣戹㐱㠸搸戹慤〱愸捤㡣㐲㠳㤰戱晦㕢㍢慥愴㔱〸搹㝢㘷挷摥㙤㠴㤴㠳㙥㙣㔶扣攱㔹昰〷㝣㈸㙡㙡㘵㝣摢摡㔳搶攵昲㌲㉢㙤攰ち㝤㌶㝢㜷㈰㥡㑣㕢㤳扤ㅦ㙥攷㜸㝣㔳戴晢㐳攷攱㐳㡥搸攵㝣㔱㝢ㅤ㈳づ挵ㄵ㔹搷ㄳ摣㐰㜰㈳挱ㄶ㠲慤〰挶㌷㘱摦搶愴㈸㉤愸㕡㔶㉢挶㠵㐲㍥㔸㌴ㄷ㜵攱昴㘲〰ㅣ㈲㤵㘴㤲攴晥ㅥ㙣㝣ㅦ㙣散晢昱㥢ㄱ㕢㝢㌳戰搶㉤〴户〲愴㔲㌱昳㌶晣挶ㄲ㈹㙢㄰㍦收㡦㄰㠴〲㤹㔲〶晤挲㥢昷㕥っ㡢㉣㜱㤶㠸㘶㝣愳〴㥦散㜷㜵戵㈳挲ㄱ摢㕦っ愸㝦ㅤㅢ挵㑦摤捥㐹敦〰攸摤〶㜰昴㠸㉥㐲㝢慦㔶㈰㘴搰攳㕤搶攱搲昳㕣㕦㥡㕢㈹攷ㄶ㍤户㡣搸㄰晥挸ㅥ捦㈱慡昰㤵㙤㤶㘶摣㑣㈵㌰㑢㐷ち昸改㉤捤敡㈵㙤〷ㄹ㔸攷愰慦㌴㠳㠸㐴捣攷㜴㝥搹㈸㠵挱挴愴昶㜳ㄶ愳㡥㘹㔸愳㘵ㄳ㈵㤸搷摥ㄲ敤㡢㕥づ㌸㜵㜷改戸㡤愸㈵戰搰㘹㐸㐶㠵㈵㡥散ㄳ㕣㜵㜴㉡慡㘱㠶戴ㄴㅢ㘶改ㄱ㐴㌸㔳㡣〲〳挷〹扦㥢㠸㘰慢攲㥣〸ち㐵㝦㌸㈲敦昰愴㡢愸㔴㑢㜴㑣戲㥢㈶攴捡散挸慣㔶晤㘶搸㜲㉣户㄰㑥㡢愵ㅣ昶摣捡ㄲ㐳㤷慢㌵て攷㡡㔹摢〱㍥昵㥤捦摣戳晤㤳㑦扥ㄱ晤㍥ち捤㤱挷㘲搰㘲㔱捣㔹挵㡦㍣搶㥤昸㐹㜵㙡㌳ㄸ〲戵㌵戰㙢㐴㔸ㄴ搴摥ㄲ㜶㍢敦㘹〹ㄹ㤳㔲㔹㔹搲㝤愵〷㕣敦散㠲敢㥥㈵昳晢愵收㉦㙡ㅤ㌰づ敢㠹挲㑥㤶㤵㔲㕤㕤㑤〱㔷㐳挰挶〸捥摣〱搰㌷㕥㉣づ㔶㘷昴捤扢㠱敡㠲㈳㌱㠷㔱戸㉤㌳㌷㍢㍥㜸㝥捦挸昰搸昰㘸㜶㜲㜶㝣㙡㝥昰搰戲捤㈰㙡㜸戹攸㤷搴㤷㐰〴㐶㑤ㄷ㍥昶挱愳㑥晣晢㠷ㅦ晢挲摦捦㙤昹晡昷㤷搵㕦㐵つ慢〲㌵㠹捦㌰戵㌵㐲㌰㑡㌰㐶戰㡢㘰㌷㠰㝡〶㐳㘹愹㍥〷㔲ㅦ㠴㜸㙤㠶慤昹㌶て㕢搶ㅥ㠲扤〴晢〰㘰㙦㠴ㄱ㌰㌷昷愰㙡扥ㅤ挰ㄸ愴㜱㑥㈹挵〸㤰ㄶ挷摡㑦昰づ〰㐵㤵愳㙥挶慣〳〰㙢㌲㤸㘱攳㙡〶㑦〰㥢戲㍡戴㈹㠶㤱㘴戲㐵愲㕡㈴愳㐵ㄲ慡㍦㡣㈸戱㡡㐴㑦㐵つ慤ㄱ愷㐱晢摤慡㑡ㄲ㡣搷㝣㜱㠳㤷敦㐷㘷搳㌹㔱㉥〴㝥㡦㌳㕥〹摣愹㐲㌰改〷扤づ〰㡡㌲㘴慢戸慤㠶㐱㐳捥挹㠲扥㌰て㘱扡㙤㜵ㄳ捥㈹㤹㡡ㅦ戸㘲㈵㙥㕤摤㍥改ㅥ㜵㠳挹㠲扦㔴戴㔷戶戵㘹づ㕢ㅥ㔸搴㘵挴㔱ㅥ挲愹换㜵㜲㤷㤶㜴扥捤ㅡ攷摣㡡㤷搳搳㤳搷㐲㈴愶㐲㜳ㄷ㠳㐶挱搸愹敤㙢㐷ㅥつ㜴愷㌷㡥㐳ぢ搵㍡ㅤ戹㜸㔳㙢〶戳挰捥㉡〸扣㜵ㅦ㡡㤰㝢㠳摥扤戳㠸㌴挴㜶㌴㔹㈹〷㙣つ㜱㝤搱攱㘱扡散ㄷ昲㍡ㄵ搵敥㉢㤴晢愳攲戱㑡搰搴㘲㉦㙦㡡㕡㘰㉡㡥㤵挱晡㥣敤攵慦〵慥㘰㘳㜸㐲㤶㈸ㄳ晦搶㐷攸㜰㥡㔸散㤵㙡㜲攷㤵㐷愱散㐷㠱㈶慤ㄹ㐴戵戵摣㌵㜵㐴愱㈱㌴愶㠵敢㈳戹㙢攸㈴㙢昷㘹扢㉣㕣㤸ぢ昲㤳晡㝣扦昴搰㄰㜰愴〷㡡㝡㔳㜳㔵ㅣ戸攵㡣㉦昸㙥戱ㄲ攸晥㕡㐹ㄴ摤㜲㘶㜵搱收㌱愷户㔶㍡㥥ぢ㜰㄰慣捤挷㈳捣戵挳㈱㔰㈴ㄱ㜱㐹〹㥦捣づ挲摢扣〹敡搰㍡戹ち㥦攱挸昳昲〱昵㠹挷昹晣昶㠱㔸戵㤰攲ㄳ㌳ㄸㅣ㕦昹㌹㠶㥡戴愹㝡扣づ㉤㥣ㄸ慦摥㉡㡥㐷㠸㍥㐷散ㅥ昲〴捣っつ㔰㜵㡡㐸摢〵㠵㥣㕤㉣慥昴㍢搳攵㕣戱㤲搷㌳昶㠲㉥㔶㙤戶敢㤵慥ㄱ㝥㐹㕡㌳攴㔵〷扡㐴㠷扢㘹攴㌶慢愷愶㜵㥢戹㤸㜵っ㘴ㄵ㤷㡢㌹㔲搶晤愸㤱㌵㍣戲扣改㐳㈳㝤晥挶㝡捡㐳ㄲ㙥㌰㙤慢㔰戴㘹㡣愴㙢攷㑥搱戸㠶㙥㌳敥㡣㡢㥣㐰扥〱㜵愴㄰愲慥ㄹ扤ㄲ㌶㤹愶戹㕥〷昳换捦扦扡攷敥搱㔷てっㄸㅦ晡昰㕤ㄷ戶ㅥっ㜵攳㕢〸㡦㐲攵攰昹慥㌵〶㙦〸㐴挴昷㡢ㄱ㘴戴㌵㐰ぢㄶ〶づ昳㠵愰愸㝢ㅣ㘹㤷㜲㤲㉡㐱㙡㜶㍢昳㡢㠸㘷㈷晢㥣挳㕥㈱㕦㉣㤴㌵㠳㄰攴愸㤸攴㥣搱愷㤱㑤㌹敥晡〵㘶攸晡㥣㜹捦㉥晢㑢㍣戶攴㔶㌶㌶搵㠴㔹㠶㌳㔱㈸㐳㠱挲㜷戲㍣攰捣㉤扡ㄷ㤰㡢慦㤴捡㠷敤㈵晦㥡㘰ㄴ㈳搷昰〹戵㉡慥攲㜱㤵㡣㈷搷敢慢捣㔹捣㜶㝢㜳㕥㜳㉥户愸昳㤵愲ㅥ㥣㉤昸㘷㜷っ㥥㉡戹晥㠳㠸ㄹ㘲㌱挶搷㜱㠲㠸愳㍣慣㜷㔰㙢㌲㌳㑡㜹㔱慤戹昴愶㡣㜷摢㠳㜷敤扥㐳㤲て㜳ㅣ㌳て昰捥挳㈷愶敢㠹搲ㅦ攸扥挲㘰㝡愱㠳挷㄰改愹㘵㘵㤸慢攸て㈵㡡㌸ち㤸㈵㠲挱㕡慢㤴愶ㅣ改㐳㠱㠵㤳㘵㜷ㄶ愷㜰㜰敥㠵㝤㠰㠵㐶挲〱愶戹㍦慣㌰敡㉢搹㐵㍦㙡㐳㍡戹㘴㔳〲㈹扤㜳㌰敦㍡㈹㈱㌸っ㡥攵〰㠸㤸㐶㈸㝢ㄹ㈸㝢㔹㔰昰摡捣戴㑡㤹㜳戹愷㙤慦㄰㉣㤶ち戹㈴㉢捣㠶㕥ㄳ愲ぢㄱ㤲㐳㍥〸捡㐷攴ㄷ昱㙣㙢㜲㈳㍣㡦㠳摤挳㌸㘲㤰㜴㘴㍦〴㍣㉥慥㕥慤㌳㡤〵昱ㄵ㥦㘰㥤挴㙣〶昳㐰㡣㠱攵㘹㠸搳㠰ㄱ㕢愵〶搱挲㘶敢㠱愸挰㑡㠲㤹㥥㡥㈹〶㥥昸㔳㌳慥㥤㥦㐲挲摣昵扡愳晢戵㈴㙦ち㘰㜹扣㌴搳㑡ㄹ愴㘲㤱攲㍤㡦㜰搹㑢ㄲ㌱㠷㠴㑤㠲〹㈹㌳攴㈱㘹ㄳ㌳㡣㥥㘴扢㜷㑤㔷攷摡ㄶㅤ扦ㅢ㉦ぢ愷㔷捤晦搲晤㝢て㜰敤愹㤴攴搸摥㠵愲昵㙥〰挵㠴ㄵ昷搳搲攱㈷搸攱ㄴ㠰挱扣㐵慢㤶慣㤹㠲攱攴㐶㠹愹愱㘴㠹摢㐱㔴㘲㈲㘱㠴ㄴㄳ㐸㘲昶㈴㤹愲戱摥〳昰㤷捦㍥换㌳㜴㑣㌱挷㔱㝤晦换攰㐷㉡㐵攲㔹㌰㌴㌱敢㈱㜶攰㠹㕥㜲㡦攱戹攵㘱㔴慢攷ㄶㅢ㐵昸㜴㐵㔳挴戳㑢昵㘹攰㈴㈲敥〵愰搹㡢〹〱㐶摤㘴攸攵㈲㌸挵挴〱愳戸㤸㤵㈳攰扢㈵㡣搰㈸㜰㌲收ㄴㄸ㑡㠴捦㉢㙦㑣摤昸㌷㡦㥦晡敡㡢〷挳㠹晦ㄹ戴づ〵㠸挹〵㍡扣㤸㥣昲攵摤㉤搶㔳㌱昵㐰ぢ㙡㥤〶㔰捣㐱搰㌰搵〴戵㠰戲〹挲㜴ㄶ㔴收㉡挸㕦敢㑣㔴㘰㐵㤱挴㔵攲愲㠸㌵〹昷捦愲㘸ㄵ〱ㄴ㔳ㄸ㙤㍡㤴搸愱捣づ昰摡㌱㑡㠰攵〲搴㤸㌶㠱㑡㜵搸扦挶㌹慦㌰㙤㠹ㅤ捦〱ㄸ㍣㕤㕥搹㘹㤶〳搳つ㈹〶ㅡ㔶㝦㠳㜳㝦挵㉥攲㝥昳ㄸ攲摣㠰愸㙢挱㜲㈵挲搳㐶敢晤㕡昳戵㈷づ敡戲㠵㔳て㜲㘷慤㌴㘸敥ㅢ敤捤㘷捦昵㥤㐶㔲挶㉦㈱摦㜳㘵㙦愱㐴㜴㥦㘷づ㌷㥢㡤㈵昹㑥ち㐳捡昲〹㈱搲捣〲㠸〸〵㈸搰敢㌲㤹愷㜸㕥ㄵ㙣〵㠵敡㘳㌰戶敥攰昱㕢〲㜹㡥摦㔴户㑦昴㐴㐳㐵㝥捡搰捥戰㌵㍢晥昳ㄸ慡ㄸ扢慦㕡㠳㘲㑣㈰搸攵愸㈰挶㠷㜶晤戲慥㠴晥〷㈹ち㌸㤵戹㘰愵〸㐷捥㈲昳㥥㘱㠹㤶㉢㙣挶愲㕤て㠷㤷㐴敢〵㐷㙤㉣攳㠲㥥敢㕡㉥㤴㘴ㄸ㕢攸戳㡣㥦〳㡢搶ㅣ捦ㅤ搴戹挲㌱㝣捣昷〲㕣㜷㕦㈱攷戹扥敢〴㠳㜳㠸㔹〷㜹挵攸攰昴㌲㙥晣㉣㘶㙣晢㑥㙥㉣㔱收愷〰挲攸搴搹戲㝢愱㉣慢㌱㝣摥戴ち扤扡扢昹ㅡ㥥㘹攴戹〳㔴㑣搳扦㜱戰昵〸㐰㕦㔷㥡づ㠲㥤捤㥦〴搸㥥㤹挸捣㘶㜷㡤敤戳㥤扤㝢㐶摦㌶攲㡣敤ㅡ搵扢昷㡤敥㜳㐶㐷戵摥扢㜳捦扥㥤㡥搶㘹昱㈷攸㙥晤ㄴ㐰㥡ㅥ㐴㕥昷㈸㙢㜴㈵㔲㘳摢〰㍤〰摦㑦㈹扢慡㑦㥡㝥㠳㜲㘰晥㌴㐰㝦㘶㈲摢㄰㝣㥡敦〷慥ㄷ㌸㜱慦戳戸摢㌴㝦〶㤸つ挰㌴㝦㔵㤱㝥〸㘸捥㔲晦昶挰晡〰慡敡㘱〰㥡戶㤴㕡〱〷愸㝡散㤵戲㝥㥥㄰㉡㘴攳㔷㜶昹㐱ㄴ㙡㉡戴㔰挵晥〲ち搵㐷攵㔰㤲㈳敡㠷㔰㔰昴㉢㌲戲愹捦改㉡昶ㄷ愳㠲挱㕦㝡〴㡡戹昲戰〰ちㄷ捡㌱昳挳〰㙢㑡㡣㕡㐲㌷㑡㑤㌳搷捦㘰㡣㜰晤㈳㈸㠰敢㜴っ㝣搲㜴づ㝣搲昴〴㝣搲昴〶㝣〶攸〸㌸换搵攷ㅤ摤〷改㘹㍥〶搰捡扢㕦〱慥㤹㜷ㅦ〵愶つ敦攸㝦㠴㜷〳㈸挸㌷ㅢ搶挷㔰㔲㌴㜳㐲攱㡦㐷〵㔶搲戴㜵戴㜳搶攳〴㥦㈰昸㌵㠲㡢〴㥦㈴昸㜵㠰扥㜸扡㠲ㅦ㍥㑡㉣ㄲち㔶ㄵ㐳㙣㥡㌶㐸㈸㜹〹㠵扥㉥㠳㙡㜴捦摡改摣〶愹ㅣ㠲戱㙣扡敥㍦㠴敢晢ㄵ㌸搵㔸ㄷ㘲㐱㐳㘴㌵ㄱ晦昱昵捤㐵㔷㐴㐶昱捦挸㠲晦㍦挰㍣愴㔷摤㔲㜱㐶㐶㐵搶ㄳ㥣㥡㕡摤㌶慢搲改㈳㈲㑥戱戹㌴敤㐳ㄳ㜱㔱㍡敦㡥搷㍥㘴摡㔰搵搰愱敡㈵敤昶㍡愶㥡扥慣づ㍢收搵挶攱捥ㄱ敥つつ㐳扣搲摤㕣慦㌵摣㌶摥㔴挷㈲㔷㡤っ㥡捥㔷㘷昴ㄱ㘳㈵攲㕤敡慥㜶挴㡥㙥搴㜰㠹㔵㥤攰㔰戹㔲愲散摣搴㈶〲㥦㈸〴攲挸㐴㘱㉤ㅡ㔱昳㌷〸昶㙦㥢搸㌶㌲㘶㥣〲㉢摥挴㕢㥡㐹捦㜷昲㐹㔹扦〵愸㘸㕦㌹ㅦ㔱敡〳〰㝤昸㙢扤㉦㍡㠹づ㙤慦搴㑥㐴つ慢慥搴㘸搳㐴㕦㝥㈷㉡㠸扥搰戰㠹扥㝣㤶㉦昹㕤㠲㈷〹㝥㡦攰㜳〴扦て〰㝤愹摡㌱㈵收㡤つ㔵っ捡戱㌴つ㥡攸换ㅦ愰搰搷愵㘸㠰愸㌳敡㕥慣㈷㡢㍦㤱慤愷㠸愱昶戶摢搲㔴戴昲㔵㔷㘰㠷愲㠶搶㉢戰㌴㌵㕦㕥晡㌴愷散㔲搴㜹㜹㘹〶㈳戲昸ㄳ㙢慥㘸〵〴㍤ㄱ愱㌷〰㤱㠴㕣搰㌲㐸挳㜸搴㜰㍤㄰㈹㜵戱㡡㍥ㄸ愱㙦㄰㌴慤㠷昴㍥㄰愱敦〴㈲㠹㙢ㅥ㕡ㄴ㘹㜸㐷搴㐰挷㤹㌲㉥〱戶㤵〹ㅡぢ㝦㌸㑣〷搴扦㝥愲㜹㌳ㅣ〶㉤㍤㑥昸昱ㄱ㤵㕤㉥㕥㡡攲昱㝢㤱ㄹ昰昰晤搱っ昲㘱挸〷攰换扣挸换㈱㑦挶ㄳ㕡昵散㘹㐹㑤㉣㠵㜳捣挳㘱戴摢㤹昶㤱㜵换㈷㜱扢ㅦ攰㝢戰昲戵㄰㝣㈳〶㑢搰㈸挲㉣昲慥㉣摥㌶晣㘱㕣搳㝡㔶㙤㐸㉤搶改㔱㑤㉦挷㤹㔰㔸㕦攸㙤晥〹㕥㌶㔰晤㥡㜳昰㍣㉤㡦ㅦ㔷㙦〷㑦挵搱晥摢攸ㄶ㔱㐹㈴㉤㘲搶㥦愱慦昹〵㉥ㅥ昶㐳挹㍥㜰㐲戴扥〸㑣㤸㡥愰戸挷っ摡搲搶㡤㌱ㄸ㥤攲㠸㤶㑦㘸㝡㝡戸摢搸㜷㝢挶㘳㉦晥收㜸㠲愶愰㤳㈱愲㘸㜷㤷戲㌶㍦㈳㑥㤶戲㐵㕤㍥ㅤ㉣搶㍥ㅤ挶㘹〰摦㑤㔸㝦㠱㑥㝣ㄵ晦搲搴㝢搱㤶㘷㔰㠰戶㔰攳㐵㙣㜷㐷㘲ㅢ㙡ぢ㙤㠰愰㜷㐵㘸㙡㑢㑡搱㉡〸㝡㉣㐲㠷扡㐲㍢㈱攸搱〸ㅤ敡ち㉤㠷愰㐷㈲㌴㜵㈵愵㘸㑢〴扤㌳㐲㡢愶㈸摡㡣㑢昸㌳扦〴戰㥡〵挳攸扣㥡〵㕦收㠰攷〰㥡㔹昰搷挰㌴戰㐰搱攴㤰つ㜳㡦晦搱挱晦ㅤ㝢㜰㕣㍤㡤㡡慣攱慤搱ㅡづ㜰挴摦〲ㄸ攴敡ㄵ㡢ㅢ捤攷㍡て㐱㕦挱㔰㐵㔹ㄱ㝢晣㜷㈸㔴㤹㌴㐰㡥ㄱ㥢㈴㌳ㄴ㌹㈵㙢摤摥戸搶慦戲㠹摢攷㝡慤㝦㘰㡤扢㤶挹扥㠶㐲㙤㌲㙥敡〱㈲㤶㔵敥攱晣挳て扦㌶㤰ㄸ摣㥡㜸搷挱摥挷㥦㝦收㠵挷㥥㝢捦晥ㄷ㕦扦㜸昱戹㙦㍣昶散敢㑦㉦散晦攲ㄳ㑦晣改㍢㍦昵散ぢㅢ㥤㑢昱愷㕥㥢戹昴挸挸搹㐷捥㌹㈷敥㍡晣挸扢捦摣㍦㜲㝣挳㔰㔷㔷㜷昷㕢㌶晤昹㡤㜷愶摦㜷敥昳敡㡦扦㜲㐳㔹挹㐶昰〲敢ㅦ〱昸晥㠷敥㠰愰㜱㐳㈲㘸捦愳㘰晤ㄳ㐰㕦㝣㠰㡢晥愱慥㐵攸挰ㄷ扥〰挰戵㙣〲㐸㤳ㅥ戲㤶慦戳改ㅢ〰昰㘵㕣慤㈰扦挹㝡㤷㝡ㅥ㍦㐲收慤ㄱ㤹㈷㠰㐸㈲㍦挴戵㑢挳㤶愸㈱つ㠴昵㉦〰㘹扥㐵收昸ㄶち㤸㠳昳㑢搷敢㥢收㠸㈹扥㔳ㅡ㌶㌷捥昱ㄲ戰〶㕦摦攱收愴㙥摥挴㐳㤷㜸㕢㑢㐳㤷㉡㌱㔲㤱愸挵㉣昱㉥愳扣㈱㍡愰て搵晡㙣慣㘱㙡㝤晢㙢㈸ㄹ戳㈵㑣㌸昲㕢㌸㜶ㄹ慡㑦扡戹戵㐵晡㘳戳摣㙦散昶㜶挱㔴攸搲慡ぢ㌴搱㉤愹慥戸㘳㌲晣㈰昱摢ㅣ㠵㍦㘵搵㑡㔲㔵愴户㠸晡换㙣㈵扤㐹㌸敢摦〱戸㈲㔵㉦㐹㔵㤱戶搲晦ㄵㄴっ㑥㜶〵㑢ㄱ㠹㠱㥦㡤晥㠳挶㥢挹㘹㝣㠷㡢㤰戵愱㘰扤ち挰㐷ㄴ㤸㙢攴〲慣敦〲㈸慥㠷敦戱晥〳㠰㑦ㅣ㝦㑡㠶愳㘰晤㈷㙢搱㕦扡㍡㡤㤲㤱㙣晥慦挶收敡っ㘹づ攲戶慤敦〱攰挸挷㕥㔲㝦㑤敡〶搱㜷慦捤戲摡捤愶挴摣㍥㌹㤸攲挰㔲㜸㕦㈶㐲㠶て㉡〵㕦㤷㤰㐸散㌶ㄲ㍤搴搴㌵ㄵ愲〸〷挲㘲㑤晥㝡愲㈶ち散㥢ㄵ扥㙥㙣㠹㝦㌰昹户慥扤ㄹ扥㈰㤴扤㉢敢ㄵ〹摥㝦㘳㕡㙥ㅡ㤲㔴㉦㑡摤㈰ㄱ㍢㜸㠴收㡦㄰晥摦ㄱ敥㝦㐰㥤ㄴ〹慥慣㝡㔱敡〳㈴㈴愵摢㙣扤㍤ㅥ㘰㑦㑡戹㔹㑤慤昷晣ㅦ㘶戹㕡㙣"]
["Decisioneering:7.0.0.0","Decisioneering:7.0.0.0",null,"Decisioneering:7.0.0.0"]
["CB_Block_7.0.0.0:1","CB_Block_0",null,"CB_Block_0"]
["㜸〱捤㔹ぢ㜴㔴攵ㄱ摥㝦㌷扢搹扢㐹㜰㐵ㅥ㑡㔵㔶攴搰㙡攲㐲㠰〰㔲㔳㑤㌶て㐰㐸㘲ㄲ㐰㐵摣㜳㤳晤㤷㉣搹摤ㅢ敥摤扣㔴㙡㔵㝣戴愸㐵㑢㉤㉡㔸愹㔵㔱搴搶户昶㠸愷㐴攵搴搳㠷敦㐷㝤㥤㐳挵摡㔲㤴晡㌸昵㠱㑡攷㥢㝢㌷搹摤摣㡤㐸改㌹㕥搸挹晣晦捣㍦㌳晦摣㝦收㥦晦扦づ攱㜰㌸昶搳㠳扦㜸ち㠰ㅣ摤搲㙦愴㘴㈲ㄸ搲攲㜱搹㥥㡡㘹㐹㈳㔸愵敢㙡晦挲㤸㤱㜲ㄱ㠳㈷ㅣ㈳扡攱づㅢ戱昳愴㌷摣㈳㜵㠳㤸摣づ㠷搷慢㌸㐱户㝥晥㜴㐳挱㈸愵〰㠰戸ㅣちㄸ㤴㐲〰㉦㠱㘲㠵㐰㙢愸扡戱㙤㈵愹㙢㐹㘹扡㉣ぢ㉣㌱㠵㔶㤶㤷〷换㠳ㄵ搳㘶㑦て㑥㉢ぢ㠴扡攳愹㙥㕤㔶㈶㘵㜷㑡㔷攳㘵㠱愶敥戶㜸慣晤㜴搹摦慡㜵捡㘴愵㙣㥢㌶愳㑤㥤㌹愷㝣㘶㐵㐵昴攴㤳攷ㄴ晢㐸㜲㔳愸㝡㥥㡣㜷㤱扣㐳㈵戵㠸愴㌶㠴慡㥢㜴ㄹ㍤㔴㌲摤昰㔰㜹㡤㙣㡦挱㤵㔲敡戱攴㡡㘰愸㥡晥㘷㜸㠵㕡戳㠳㡤㉤㉤㌲㘹挴㔲戱㥥㔸慡㥦扤㤹㘸㙣㙦㕢愲挶扢愵㈷挱㈶㜹ㄳ㑢㔴扤㐱㑤挸㤲挴㘲㐳㌶慢挹ㄵㄲ㉤㜷愲扥㍢ㄶ㈹愰㔷散㍡挱㑥㤱攵愴㘰㘳愸㍡搴愱敡㈹ㄶ〹〷㑥戵攳㘶㑤挱っ㔳㜸っ昷挲㍤愲挸㕡㐴搰㠹昷慢ㄴ〳㤴㄰昰㡣㈲㜰㐴挶挸〰てつ㤴㡢㠲て㘸㈹㘶づ㠴㈴㘷㔸㜵㠶摢㥣攱㜶㘷㌸攲っ㑢㘷㌸敡っ慦㜰㠶㍢㥣攱㤸㌳扣搲ㄹ敥㈴㥥昴攳㉤㉣㜴㕡捦㤹晥愵ㄷ敥摤扢慢晥㤶扦扤慢㙦㤹昹㑣愱挰敡攳㘵攸㈷㐴㌹㥣㠰㘷㌴〱ㅢ㐳㘶〸昱ㅥㄹ〲㘳㕡ㄶ敤戸昵搱㈹㍦㥣㝦㡤㙢敡㈹㕢㑢捥扦㐴挰攱㉣㘵っ愴㡣㠵㤴㜱昶㔲㉡㠴昸愷㈵攵搲㈳扢㤶㌹㡥㕥㔳㝦㕤愳㍢搹㕦㝥㥣㈲戰晥㔹捡㤱㤰㜲ㄴ愴㑣戰㤷㌲㑢㠸㜷㉣㈹愱㕢搶㥣摤扣攷ㅦ戵て搴ㄵ㉥晤晣捡㔷晢〴〲㠸愵ㅣつ㈹挷㐰捡戱昶㔲愶ぢ戱搳㤲昲挲㘳捡㘱扦慤〸搶㍤㍥昷挹愶㌹挵换㙦㄰㠸㐰㤶ㄲ㈰㐴㌹㡥㠰㘷ㄲ〱ㅢ扦捣ㄴ攲㑤㑢捡㠲㙢㔷㐷㔷扦晥㤷㥡㥢换收戶㥤改ㄶ愳㡢㈷搳㤰〶㕡㌹挱〶㤹㍡㐴㘱收挶㡡㌹昰㤵ち㙥㜷挲㕣攸㌵搲㘸㔷㄰〵昳㤳ㄱ搹攷㈱㡣愲愳㌸ㄱ搲㤲㈹搹㤷慡㔱㔳㙡㘱愲㐹搵㘵㌲愵㄰㔳㈹㡦㌲㌱㡣㉣攱扥昴㘸㥦搵㈲〹㝥㐶㌳愴ㄴ㜱㠷㈹㐹㔰敡㜴ㄵ㤸搰敢戱换愱昳㔴愳㈳愵戶挵攵攴㥣㠰㠲摦㈸㠶ㄷ愷㘲㜱㈳㐸㈲敢㜵慤扢ぢㅥ㍤㔴㜲㄰挵ち挲捥㌳㠵〰㘷㝣晣㈵〵愷㈹摦愵㍦㍥㈶㉡㈰搲ぢ摥て捡㄰慤戸㤴ㅡ㘴㘲㡤㤶㔰㘳挹㐳昴㜲㡢换㐸攸ㄹ㔶㡥愸搱搵㕥捡㜷㐳愲㈹搹攳摦搷㈷㝣捡昷搱㡡攸散㘸㜹㜹愴㘲㥡㍡㐳㜵㈳挱㝣搳㝣㠵㔰㉥㑥㉣㡤㈵㈳㕡㉦㈷戰搱〹捡㑥㥣㤴㕡晢扢㈴㜷ㄵ㐷㕢㔵㝤㠵愴愴愸捦慦ㄹㄳつ㘹扡㉥攳㙡㑡㐶戸〳ㅢ攳昸散㑥愳㑥搷ㄲ攸㍦扡㕡㌵攴㔰㜲㉣㡤㥡㡡慡戵敥㘴挴昸㡥㍤戱㈵㐵愲㈷攴搲㠶㠴っㅢ搶㐲ㅢ㠶㌴搸搲㘳㜳㠷昱攲慦敡㡢㤹攴㘳㜲挸戴㘵㘸㙤昹愹㜵扡㕣㌵㐸ㅤ㘶㔱ㄵ㔵〷㍤ㄲ昴㘱戳㌴㐹愶㕤㤴攰㌵㐳㈶搹扣搲㐴㔳慣扤㔳敡㉤ㄲ戵㠵㡣昰㔴挷㠲㈴㈹ㅥ摢愵㔱摡〸搷搳㥥ㄵ㤹㤴搹ㅢ慤敤㑢㐹㡡收〸搹㑢㝢㜹慡扦ㄵ㤱㌴㉥㡢挵搴㐹㠴愳戲扡敢戴昶㙥〳㔱慢㙢昱㙣㑡㔵愴㐷㈵㥤㤱㐵㕡㐴ㄶㄴ㌸㕤㡥〲㐷〱ㅥ〷敤㤱㉥ち攵㘹㌹㠱捡ㅢ㌲㘴ㅢ㤹㍢㕦挶捡挱㠶㌵攳㠰〶㘵㉦㉦㡣戳㑢ㄹ㠳㘵㤷㌸㌲㍢㔶㠲捤攴㍤昲㔲㕣㈲㤰㥣戹ㄹ㈵挳搰愱㔵〳㈵戶昹搴㥣㔱㠶捦戰㙥挱晤扤晣㔳㘱戱㠳㉢攳晦换散㜴ㅥ㘱捤扥戶㠷㜲昶㍣㌵ㄹ㠹㑢㝤㘴㝦挱㈲攵㈴㠰㈰挰㔴〲㍥㠷晢㔹捡㙥㜹㍤㠹ち㐱昴㠹㝥㜷㙦㉣㤲敡昰㜴挸搸㡡㡥ㄴ昵㔱㔹敢昵挲捤㥦㔰㍤㍢㡡㝥ㄷ搳晥㝤㈳敦㤹攵搴慢㑣㈷攰昳昹ㅣ㥣㍦㍤㍥㘵㈶戵㍤ㄵ〴㐶㘷ㄶ㌹收㉡昱〹㠱晡〳㥢㤵㠲昲㘳㜸捥㥤㐳扤扥㤱㘸〲戵ぢ昲㥣㜲ち㐰㈵挰て〸昸ㅣ㘲㍢㑤て㔳散愰㡡敢ㄹ摡㡦慥愵㈹㍤㡦㈲㕣㌹つ愰ち㕣ㄹ㠶㠶戸敤㄰㥣〰挱㠰㔲㘶戸㐵㜵㘰ㅢ㠹㈶㔰〷戱㐵ぢ㈰攰㜴㠰㠵ㄸ攴㄰昷㕢ㄶㄵ搳慣摤㘴捤㉣晡挵搸愲〶㜰㌵㠲㉢挳愲㌳愸敤㘹㈶攰つ改㜴挶搰㘳㉡㌹っ㐵ㄲ㍢っ㌵搲㜰昳ㄶ㔳慦㑦ㄹ㠱㈶㔰㘰戱㜹㘷㐱挰搹〰换〰捥㈱㈰挴㉤㤶㠹ㅢ愹戶ㅢ㈰搳扥愴摦㝢㙣攲戹㘰ちㄳ挸㌴㔱愵戶愷㡤㠰晤摢㐵㉤挶挶愲ㄴㅢ㙥慣愴㕥㥦㌲〲㑤愰㡥㘳㘳㘳㄰戰ㄲ愰ㄳ㠳ㅣ㘲扤㘵攸〵昴㘶昱㜳㤳挱扢搹搰〴戸㤲攰捡昰㘵ㄷ户ㅤ㈲㐰㝦搹愲㐹㠴っ户挸愰㕥㥦㌲〲㑤ㅣ㐷ㅣ㙣㔱㉦〴昴〱昴〳㥣㐷㐰㠸㑢㉤慢戶ㅥ㐶㙥愳㥥㘲戲㙡㍢㕢㜵〱㤸㔶ㄳ挸戴敡㐲㙡㝢㝥㐴挰搶㝤〵愸㐶散〲㝢戰㜶㐲搱敢㕢愸愹㤱㍡戵㥤㑥㡡㠵搶㌹搱ㅢ搲ㄲ㕤㔴搱改㝥㜰㠶㈸㥦搳㍥搱ㄳ㡢㐸摤㡢㡥ㄶ㍡愸ㄶ搰㌱搱昰昰㙥㐸㜳㜶戹挸㝦㐵㕥㍢㕤昳搳戲㈶㕢㔹㈷昳㈰㍣㝦㤸晣㍤㘷捣㌹ㄵ昳昵昹㌸㈵㕣㐴愸㜲㌱〱昷㐹〴扥昱づ㐲㕥㜴㡣㑢戴㜴㘸扤昳㈸晤㐸挳㍣㠶ㄹ〸㠷昱挳扢愹昴㔴ㄳ㐷㜱㝦扤㉥愹㘸搰㕢㘹敦攴㌹㘲挴〴㕢ちて㥡挰〹㍣㘳敢㉡㡤㉥㠹挹㕥ㄴ㍣ㄳ㠷㤳攸ㅣㄹ敡㌶㔲ㅡ㔷捡挷づ愷搷㘸つ㕡慡㈶㘶㜴挵搵晥挹㌶㘴㤳戲戴㐳㈶㘹扦搷㘹摢晦㍡㈶慤慢㑢㐶㙣㙣㙣搱扡昵㜶㌹扦收摢㔰㌱搰㥢㌲ㅦ挱挵㠲昰ち㡦㔳搰㜳㜰㥢ㄵ㘷㈹挷昹㘳敥愹摦㜹摥㥡㔳㍤㔴㠲〸㥦㑦戹㠴㌴㔰㑣扢戱㠹ㅤ㑣㘱㠱愳㜷㐹㔶㌹㍢ㄶ㤷〲㡢攸㈲㈵搶ㄵ㤷搵慡㑥㡢㕢搳つ㈵㤱㐶捤挵㤷戱㜳㤹ㄱ昳㙤㜰㌸㔵㘷㘶㕤ㄶ捣㕦㤷㘴ㄸ捥敢㄰ぢㅡ戵㠰ㄸ㤳㔳㐰昱扣换㐰㌹戸昷攵扥㠰ㄲ摦㌷㌴㠴㤲戶愳戰〷㠷搱㜰搸攱㠵㔹㜸㠴晢㝣ㄲ㘵㙢ㅦ㑡㤲㠲㈴㉥㙦㜸㤴慦㌳愹昵㈶搹㜲户㠱㌳〲〴㉡㠵㠵㤸〶捥㜸晣㔴㤸㑢〷慢〶㔵㑦愹㥤慦捣戳摣攰敤搲晣〸㤵㔵搶㜵㔲㌱慥㤳㕡㜵挹㜷㐶㕥㙥㤰ぢ㑢ㄲ㑢㌵扤戳㑤搳㍡㜱挲ㅥ挵㉤愳㐳捡ㄴ敥㜷㡡ㄲ收㈵ㄵ㜰㕡晦㉥㔷搶ㅤ㡥攵㜷㄰㑢挹ㅥ摥㠱㍣㤷ㄳ收慡搳摢戹㈵㝡㘹晥戸㙥改晤挵㡦ㅢ愲捥㝤昵搷敥㜸扤攵愸户昷昵㠹ㅥ㡢戰晣敡扦换摡挸㜳愱〷ち㉢㕦㙥摤搱晦愵ㅢ㠵搷〱ㄵ扤愸戶づ㡢づ收慦搶㔸㉡㉥㡢愲收搲〰敥㡤㔲㐶愲〳㐹愴㌰摡摡㐱戳慥㈹㠹搶敢戱㐸㍣㤶㤴㔸㍡㜴搴挳㕤搸㐲戹㠲づㅦ㑤ㅡ敥摤戴㘴㐹戴㔵㔷㤳〶昶㥢㘴㝢晦攸慣ㄶ㐷㡢㍢㕡ㅤ㑢ㅡ愴㠶㜳㈶昰挳愲㐸改昴收扡ㄳ挹㝡戵换昸㌶㠴ㄳ慤㤳昴㘳㈶㌰愷㜰㍡㠵搷改㍤挸㠸㜰㜸搶㤲扣㤲㡣〸㥣ㅢ愰戳㠹㤳㌳㥢ㄳ㔵㌲㉡〱㕡㤶㐰て晣㈰〲㉢㡢昹㘶搳㍡㈱扡散㌶敤挱㤳ㄲ愲㑡戹㤲㠰㐰ㅤ捥〱㜲㤵㠵愰㈱㔰㕦愳捡挸搹戶慦愶㉥攵愷㘰㐰㔵㡤慤摢㍥㈱慦㈳ち捤㐱愰散㐶㔲ㄶㅡ㉤㔱愴〲挲愹ㅡ㑡ㄲ㠶㘸戶㠹㐶㠱㈲ㅤㄱ㘹㐶挰㝡挲㠶㈲㘰㈵㡤戱㡤㠰㤸㐵㜸㙤攲㌵㥦㙣ㅣ扤㘶攱挳ㅢㄷ㍥戳捦扤慢㕥㥣㐶攳ㄱ〵づ捦〶〲㕦敦㜵㔱㐵㙣昰扣㜲㍤〱㠱摡㥦㥤㜳㠳㠵戰㜳㔰敡摢㌸攷㐶敡㔶㌶㠲ㄱ〵㝥㝥攷㙣㈲㉡㥣㜳㍡晤㘵攷戴㤱昵㐳捥㔱愹㤵捦㌹ぢ㘹挸㤰㜳㌶㔳㙢挸㌹换昳㌹攷ㅣ㡢戰㘲㑢戲㜰搵㤶敢敡㝥㜳捤㤴㡤晢摦㉦㕣㈵ㅡ㘸扣改㥣㕢〹㍢㌱㙢㐹戶㙡㈹㌵ㅥ愰昲㄰㕦ㅢ〲愸昵攲ㄲ㔱ㅤ愰㝢㐱㉡捦㠷慦㔷搱㐸㌲搸㜳户ㄱ㈲㜰㐶㘱捦摤㙥㈱散㌹㥣㐲㙣㍣户㠵扡㤵㍢挰㠸戳㐷㝥捦摤㐹㔴㜸づ㠷ㄳ昶摣攲㉣捦戵㡥攰㌹ㅣ㘵㠶㍣㜷て戵㠶㍣搷㤴捦㜳㡤ㄶ愱㙢昲㡣ㄷㅥ㜹㙢攳扣㍢㘷㑤㕤㝦昷ㄷㄷ㙣㄰攷搰㜸㥥摤㝤㠴愴ㅦ㠱㤳㤰改捦晢〹㥢㍡㠲㍦㕢摡㍢㘴愴㍢㉥〳捤㌱愳戳㉣戰㉣愱ㄹ换㙤㥤㡡㜳ㄵ㍢昵〱㐲㠴ち㐰㍦攵㐱ぢ㘱愷搲敢戰㜳敡㐳㘰㝣ㄸ㡣㌸㈳攵㜷敡㈳㐴㠵㔳㔷搲㕦㜶㙡㝤㤶㔳敢㐶㜰㙡㈷つㄹ㜴慡㜲㌹戵捣㥤慡㍡㥦㐳慢㉣挲扡挴㡢愷㝣㜱㕢戰攱挶搴㉥㙦昲㤵换扥ㄲ〹ㅡ㙢扡敥昷㠴ㅤ㐰㥣㈶㠹㡤ㅤ戳㥤㄰㠱㔳ㅣ㍢㘶挰㐲搸㌱㌸戴搹慣戶㈷愸㕢㜹ㄲ㡣㌸慡攵㜷捣㔳㐴㠵㘳㜰㤶㘳挷捣捤㜲捣挹㈳㌸〶㈷扦㐱挷㜸㥥愶搶搰㙡慢挸攷㥣㤹ㄶ㘱改搸攲晢㍢昷敤㥦㜷㘳换晢攳㉥ㅡ㔸㕤㈶昸〸㐹㌲㤴㍦ㄳㄸ㘵晤〴づ㡥愶换晥㐲搸〹㈳慣戶㤰㘶愴攸ㄳ摣㔹㡤戵㠱㘵㤳敤搷搹㙡ㄲ挱敥㝣㠶㄰㠱攳㈷扢昳㔹ぢ㐱挳㝦ㄱ〱ㅣ攱㍣捦ㄱ㌸㍣㔴ㅤ㌶敢㤹㜴㔹攴㜹㥥扡㐷㔱㜷挶ㄵ㤹ㅦ㐷㍣㡣㔱㕥〰㈸㈱㈰㔰慣戳昰㤷㉣〴つ挱㝢ㄱ㈱捡换〴搲㡦晦㉡挲㔰摤㈹慦㄰㈸㜱昹慦愶㍦㉣づ㈶㈸㔰攸晦㘹扡敢㌵㜴ㅤ㑥㐰㘰昷㘱つ㙦㔸〸㙢攰㠴づ㥥㌷〹愴ㅦ㍦ㄲ㍢㙢㜸㡢㄰搲㠰㈴㥥愳〱㈹㥤扢㜶ㄲ挲㕦戳挴㈶挲㔸挳摢ㄶ挲ㅡ㌸昱㠱㘷ㄷ㠱昴攳㐷〲㘴つ敦㄰㐲ㅡ㤰散㜲㌴㈰昵㜱搷㍦〸攱㉦㕤〲愹㡥㌵散戶㄰㌴晣昷ㄱ挰㈳㌸ㅤ㄰愲愴㝢搰敢㐷㕡㘰㔵㝢〸㈱㔵㐸〱㌹慡㤰㄰戸㙢㉦㈱晣㌹㑣㈰〱戰慡て㉣㠴㈷戳㍤摤㥢昵㐲〶愸㤷㌵㝣㐴〸㘹㐰㉣攵㘸㜸㌲摤昵ㅦ㐲昸㔳㤹㐰㈴戱㠶㑦㉤〴つ㍦㔶戳㥦㝥捡㘷〰㥦〳散〳昸〲攰㑢㠰慦〰㔰㌳㈸ㄸ慥攰戳㤱攲〴㜰〱攰㌳扣攲〶昰㄰㈸㜱ち㕥扢攰㉥愴㜶晡昱㘳つ戳挹㕥㜰戹〴㔶攲㔴晡㜹ㄴ戴慢攲昱㐰扡㘸㌷㍣㍥㜴㘵㝤摡昵ㄴ㔱搷挴㔰㑢㜳㔵愰㘷㜶㜹㜰㐶㜰㝡戸愶戹慡慥㌵㔰摢愷㘲㑦っ昶挵㡤㠴昸昸㉢戳㌰㘹㝢㜵昳敢晡㐹㙦搵㕤㔱㜶搹敤挷㍦ㅣ㜰㠸㡦㉣㐲敥㠷㔶㍦ㄶ㍦㕢㌵㡡慤昲愷扤散挶㑡晦扥摤㘹㘴搸晤㜳㘹敥㘵㝦㉤㕤摥昷攳㙤戸攸ㄲ挷捤㌵㜶㠱㜳敥挱挹㑡㥦〸㔱㈸扡㍦愰㔹晣て㜲㘸㠶㌹〷扡㠹搴愳昸愹㕦㈰㙡昱㌶ㄴ扣つ〵晥㔷攰㜱戱㈷㥦㐷晦㘵ㄱ㜲㍦㍡晢ㄱ散散搱㜱㌴㥥㤶㘶㍡捣〵㈲ㅢ㕥ㄵ晦挴㔰晡戱昶㈳愱㘵㈷㜵摢㘹摦㤵㑦晢摢ㄶ㈱昷㘳戵ㅦ㠹㠰戵ㅦ㙢㙡摦㐵㙤㍣〲㔱捦摡㜷㘶㙡て㐰㍢愲摤㑥晢ㅢ昹戴扦㙥ㄱ㜲㍦㜲晢㤱㈴㔸晢ㄴ搶㉥㄰晦慣昴慦㤹㑡扦〷愵㝢昳㈸㝤㌱㥦搲ㄷ㉣㐲敥㌷㜱㍦搲〵㉢つ㥡㑡㤱ㄲ㔸改㜳㤹㑡愷㐱㈹㔲㠱摤㑣晦㤴㑦改ㅦ㉤㐲敥㈷㜴㍦㌲〸㉢㥤㘵㉡㐵敥㘰挹㔳〸昱捣愱㑥㔷㤵㤱㌰换㤰ㅤ㤶㤰攳㤶晥㜰挲昱昵攳ㅢ搷㙥㥤㜴慦㌲㝡搳㠷攲㈹㡢㔰㔹敦摡摤㕣㔶摤㜸㘷挵攳敢㌶㕣㌵晤㑣㠱㈴㌴㈸㑤㠱㌴㔳搲㐰㍥㐹摢㉤挲愶愲㜷㕢㈷㉤㍢敦昴㙤㑦敤摤戲晥戱摤㌷〹㘴㌲㍢㐹㡦攷㤳戴捤㈲っ扣扡攴愱㘳挶㥦搸戰㜶挲㡢ㄳㄷ㑤㐹㕣㈸㤰づ敤㈴晤㉥㥦愴㐷㉤挲㡥挷晥㌰昰挹㥣摡㐵㥢㤵搰㘳㠵户挷㥦ㄷ挸愹㜶㤲ㅥ捡㈷改㐱㡢攰㉤愸扣㘵昱㘵㙦捤㕦㔷戹晢攳㥤ㅢ捥晤㑣㈰㌱摢㐹扡㉦㥦愴㝢㉤挲搳扦㜶㡣㝢攲挳敢ㅢ㙦摢ㅥ改昹攵㑢㑤㕢〴戲扢㥤愴㝢昲㐹扡摢㈲㔴㥣搴㍥㝢㝦攵换搵㡦㔴搵㥥戶昳㥣ㄹㅡ摤〴摡㑢扡㌳㥦愴㍢㉣挲扢摢㤶ㄹて㙣㕥㕥扢㜵搷㤲㌱换〷㐶户搲攵㡣扤愴摢昲㐹扡搵㈲㙣摢㔶㌵㙥挱捦戶搴㕦㕥昵㔱㜰昹搳㘳ㄷ〸㙣㔶㜶戳晢㔵㍥㐹㥢㉤挲戸㌷㍦散㕤㝥㤳㘷挱愶收㑦㌷㥣扡扥㘱㤴挰㡥㘷㈷改愶㝣㤲㌶㔹㠴扢㜶ㅣ昱昱㐰昹㥥㠵㔷捡㌷㍦㤸戲㝢昳㍤〲摢愶㥤愴ㅢ昲㐹扡摥㈲㜴㑤㜹慦㝦敢㠴㤷ㄶ㕣扡㜴捤㉢㥥㥡㉢敡〵昶㕥㍢㐹搷攵㤳昴㜳㡢㜰㘱㘸敡愴㔵㌷ㅢ戵㜷敤晡挳戹づ㐷摤扦〵㌶㜰㍢㐹搷收㤳㜴㡤㐵ㄸ㍦晤愶㥤昱慤㜷捦晢搵摡㉦㘶戹㡥㔹晤㤰㍦扤昵搳㍤戳㤵㡤搶㠱㤵㝥㥣昵㔷㔱慦挰㤶换㠹敡㙡㡢㜴㈶㉤㐲慦㔳戸戱㈳攵摥㌰攲愳㐸ㅤ㌶搵㥣て㥥㐵㐵㘵搴改昸愸愸捡昱敥慤㔵〲㥢づ换扣㉡㕢愶挰㍥〳戹㠳㥣搸㈰㤸昳捡ㅣ㑥散〹㔹㥣㐸收捣戹㌶㠷ㄳ㠹㍣㡢ㄳㄹ㤸㌹㝦㤲挳㌹㉤㤷ㄳ㘹㤳㌹㝦㥣挳〹捦㘴捡㉣晡㉦戳愶摥敥","㜸〱敤㕣㕤㙣ㅣ搷㜵摥㔹敥㉥㜷㤶㕣㤱ㄶ㈵搹㔲ㅣ㥢㠹攳㕦慡戴㈸㕢㤱攵㐴愱昹㈳㑡㡣㈵㤱ㄶ㈹搹㠹㙤慣㠶扢㌳攴㔸㍢戳昴捣㤰ㄲㄳ㌷㜱搰㌴㜱ㄲ愴㍦㙡㥡搴戱㔳愵㝥慡㡢愰㐰㥢㔶㜵㠰扣ㄴ㈸搰愲㤰晢㥢愰〸搰〷㌷㈸摡㠷ㄶ㠵搱扣攴㈱㠰晢㝤攷捥散捥㉥戹㐳㝡㙤户㜴挱㤱昶散㥤㜳敦㥤戹昷㥥摦㝢捥㕤愶戴㔴㉡昵ㄶ㉥㝥昳捡戰㜰敢摣㥡ㅦ㤸捥昰㐴慤㕡㌵换㠱㕤㜳晤攱㌱捦㌳搶㑥摢㝥搰㠵〶戹㤲㡤㝡㍦㕢昲敤捦㤸昹搲慡改昹㘸㤴㑤愵昲㜹㍤㡤㝡㍥㠴㥦晥攸㐶㘷慦摥っ挰晣挴昸捣挲㌳㜸敡㕣㔰昳捣㠳㠳ㄷ㔴摦攳㈳㈳挳㈳挳㐷づㅤ㍤㍣㝣攸攰攰挴㑡㌵㔸昱捣攳慥戹ㄲ㜸㐶昵攰攰散捡㐲搵㉥㍦㙡慥捤搷㉥㤹敥㜱㜳攱搰〳ぢ挶㠳て㡤㍣㜸攴㠸㜵散搸㐳扤㜸㜵敡散挴昸慣㘷㕡晥扢昴捣㉣㠷晣攰愴㔹戶㌹㌷搳昴㙣㜷㜱㜸㘲ㅣ晦㘳攳挷摤搱攱戹㈵搳っ昸㙡搳㌳摤戲改敢攸搸攳㡣昹晥㡡戳捣挵搳㥤㈹㑣戵㙣昸㐱搶㤹㌰慢㔵摤㠹㥥㥡㜷㘶戰㜶㔵㘳慤搷㤹㌳㕤摦づ散㔵㍢㔸换㌹昳㜸㔰愵攸㥣昷捤㜳㠶扢㘸㥥㌵ㅣ㌳敢㥣㕣戱㉢ㄹ㜵愵扡敥㡥ㅥㄱㅦ㤸㑣㝦㜸捣㜷㈶㤶っ㑦㐶攴㜳㘱ㄲ摡㑥㜹攵收戶㜷戴㝦㉥㠷㉥㙦攰㌳敦㙣摦づ㌵ㄷっ慦摥㜲愸㝤换㜰昲捤㈳戸扦㝤晢搸ㅡ㌵昷戹户㝤ㅦ㔹捡收搶㕡㑦挸摦戲愲㤸㡣㥥㈳攸㈶挸ㄳ㤰㠰㝡㠱愰㠷愰ㄷ㐰换晣っ㔲ㄲ敦挸慡㜴挹㐸㤷ㄶ搲愵㜲扡㔴㐹㤷捣㜴挹㑡㤷ㄶ搳愵愵㜴挹㑥㤷㥥㐹㤷㉥愱㑤㜴攵扢扢搳攱㤵㜹敢㘷挵扤昷㝦㙦晣晢㔷㔷㕦晦敦攰㠷㜶敦㉥㌴㝡㉣ㅣ搴愴㘷㕣〶慢㌵戸ㄸㄲ挱㝦㥢㑢〵㠴挲㍡㘲ㅤ戵㐶㐶㉡㐷づㄹてㄸ㔹㑥㉢㠱昸㑤㡣搲㡦戶扤搶攳戶㕢愹㕤ㄶ摡摤㍡㙥昸㘶㘳攱㠶挲扡昱摡㡡㕢昱㍦戰㜱攵㕣㘰〴收㠱搶扡挶㐳搶㜵㥢㠳㔸㤹扥扣敦戶搶㙥ㄷ㡣敡㡡㌹㜶挵㔶搵ㅦ㙣愹㜶㘶扤摡㐲晢摡㈹捦㝣戶㕥扢㙥㐴㘳㔰㙡慢昲散㜵戳㔴㔵㙡㕣㠳ㄳ㑢㌵摦㜴㘵㜸㐳捥慣㕤扥㘴㝡㜳㈶㔵愲㔹㤱愹敥㘵㔵㈸昵㐳㌳㉥㈶ち㘹慤㝣㌸㡥戵㑥㕣〹㈰捣㘶〵攳㕤㌶扤㘰㙤摥㔸愸㥡晢㥡㥡愸㜷愲㘲㝦ㄳ㝡慡㔶㕥昱㈷㙡㙥攰搵慡捤㌵㘳㤵㔵〳㥡愶㜲愶㔶㌱㌳㤹㤴㈸〵㈸摣慥㉥㑤㑢摤搷㕥ㄶ㠴㄰㌱ㄲ㔳㤰㙦㘹㘶扢攱㜳㤸ㅤ㘶㔱㌵挹㤳改㡦㙣昲㌰㡥㔷㜴㑣㠲〴挶收㐴晢挱㤷摥戳挹㘳敢㤴㝢㙦ㅢ愷搳〳攱散㑦慣㥡㙥㜰捡㜰㉢㔵搳㑢戴㝥ㅡ㐷愴昷〱㘴摦㠴㐲㘸扢㝡㌴㜵摡ㄵ㙤㉤㝢搹慥〴㑢戹㈵搳㕥㕣ち㠰㠳㠵捣攷戹戴敢㉥晤㈶愰昴摤〴〳〰㠵㐲㉡户㠷㡤㜲〵㕣愹㉣戵㔳㠲㉣㌷㈹㜲昶㙢㤲攵㕥㙢捡慥〶愶㔲捡㝤ㄶ㈸愲慣㥡㤰慦㐸ㄶ昵㡣戲㌲ㄸ㝢慣〹㜰愹㘱扢挱㕡㐳㙥搷㐹㠹㘲愲ㅤ㕤戰敤㜴〱㔵㐱戳㍥㐸㤰㌵㌰㑤㡢㌶㐸㙥ㅣ㘳㈲㡡㐱㠲㘵挷㤳㥢㤹㡣敤ㄳ㜴〴摡挷㤹㤰慤て戵搷ㄱ㘴昶昵㑣捡㑥㙤攵㜱㐷㥢㙤攴换㉢㙤戶ㄷぢ愷敦㈳戸㤹攰ㄶ㠲晤〰摡扦㐱挳㔱换愱摣㝣改ㅦ挰扤㝥㉢挱〷〱愰㥦㜴敡㥣㔰㔵搱㠷摡㡡ㅦ挹㜶㐵昸挹攲ㄴ㉢㔵㐴捦戸敥㘷ㄶㅤ㈱㜴攸㜵㙥て㕢㥢ㄱㅢ㝢㔷㝢摥㡣㑦㠷ㅣ㤹搰㌴㍥搷㑤㥡挶ㄷ㠲㑤㍢戴㕢户愳慢㍥㐸昰㈱㠰㠲晥㘱㐲ㄸㄷ㍡扣㕢昳攸改㔲扥㉦摣㈲攵っ㜵㘸攰㐳㐶收ㄶ㈰㐱挹慤摢扥散昸搰㜴〷㠷慣昷扤て㝤戰扤㝣㠷㐴㙦戱㥢㍢㜶㠷昱愲户改㐵摦〱昱搲晥戹慤㡤戹ㄳ搵晡㕤〴㜷〳戴搸ㄸ敥扥摦㙥愴㐰摣㘲㈷㐶戹摤㡣扡㠸㤷㍢扦戶㙣㡡〵敡戵收つ㙦搱っ㄰挱㤸㥥㠴㉦㕣昳㍣戳㡡㑤㙤㐵㄰摣扦摣摣㡣昴愷扣㥡㐳晣㡥㡦散扦㉦っ㐳㈶㤳敥㑡戵昸挸〹扥㘶㉣收ㄴ攳ㅣ摡攰〷摡㉢㠹㔸愷㘶昶㘲扦攴晤攵㡥㈶改㐰㤳摣㡢㘵搵敦〳㠰㤶搰㝥摣㔶愳ㅣ㘴戳㕦㤲㘶捤ㅥ㉢㈳㝣〹扢㤳㤶ㄸ攲㍡㍤搲愳〲戶攳㠸ㅦ昸㐵㘷捥㜶敡捡愲挷㤹㌵扤㌲㘲ぢ㜶搵㉣愸戰㉣㔵捤㡥慥㜸㥦攸㡡慥慥㜵晢改㠴昸㥡昰㐹㡢㤶㐸㤴昶挴捡㠴扤㜸㠳愹ㄸ㠶愴㔲㐹〸つ搵㌵㄰㌹㡦㙤㜷㔴㑣〷㉡收㝥㉣㥣㝥㠸㘰㠴攰㌰㐰昶㜵㘸㥡慤㉥㍣搳㘱摤慢っ㘹㤷㑡愹㍣挹㈰㈱挲ㅢ㙤㤵搵ㄱ扥收愳〴㐷〱㕡摣ㅦ〶㈰ㄳㄸ㔱㐸ㅥ㘳㐴㐹㘳㔸ㄷ㙣昳㌲㜹㘰㤷㠵挴搲挴㡡ㅦ搴ㅣ㘶㤶㡡搶㘴敤㙣㉤㤸戴晤㘵㘴愲〶慣戰昰昸㤲改㠲扢㍣昸㍥㉤戸摡昲戲㔹搱慤戹摡ち㔴摢昴攴㜶搸㤸㘳㌹攰㑢捡摥㍣慤攱敡㙣㝦㡣㐷㘸㔸㘹㠹户㌲ㅡ扢愵攸㌷㌷㝤㝤㡤ㄵ㥤户㠳慡搹㘳㈹愱㘳㌹㙦㘱ㄵ㤱㌹愸㜴㕢昳㑢㥥㘹㑥ㄶ慤㤳㥥㕤愹摡慥㐹㘲挰挷㘴戲敥戴戹㠸㉣挱㙣㡤㌹挰㥡㕢戴收㍤挳昵㤷つ㈶ㄴ搷㜶㌷摤㐹㕡㈴㙢㡤摢慥㡦搷〸ㄵ㔹敥戳收㤶㙡㤷㤱戱㕤㜱摣㤳挶戲扦㉤愸㐲愶㔷㤷㤰㐶㑢㙢改戴㤶㑦攷㍢愵て㌷攴愹ㄴ㘵㉦㐳㈰戴㑡㘵ㄹ㌳㑦戰摥昴敢挳ㅣつ晤㜴㡥愹ㄷ搹愳㍡戲㉢㔱ぢ㔳㔲昵㘳散昳㌰挰㈷㑦㥥㥦㙥㘴收摥㔱捥㍡换㈸㝦㠲㡥ㄷ戶愸㈷㐲ㄸ愳摢愵㔸㠵㌸㜲づ㈴㄰ㄴ攷㕤㉢晢ㄵ㉣㘹㐳敥摢搵㈸㑥㈱㤳搴㙢㥤㌶ㄶ捣㉡昲搱㡥ㄱ散㔲㌷㜴㘳ㅤ愳敡㠷㜵ㄳ㌵挷㌱挸㕡㘴换戹戲㐱づㅥ㕢〹㙡㘷㙣㔷户〰㠴晦㐲㤴㜱〵㈸攳㡡愰㝡慤㜳㑣つ㑡㤹捦慡㉤ㅡ㥥ㅤ㉣㌹㜶㌹捦ㅢ愶敦戶〵㑦㐲挸愹㜹愳㉢搲ㄹ㠳㉤摥晣㜹戸㙣晥㌰挸㍤っ㍤捡愵㈳昹挱戹㘹㉤㠷㝦㕡㠷㠱㈵㈸ㄸ㠹㤴敡ㅦ挷搳戲㜲㍡〲㉡㐷慥㌷愳㌳ㄸ㙦㝥ㅥㄸ愵㠴㐸昵〴ㄶ㐱㔴㌰愶攴ㄹ攲捥㔹攷㕤㍢〰昵㐸戱㈹㍢㤸昴㐱㜲〰ㄴ㘵㝢㝢㐰愸ㅡ敢㌴㔴户ち户慦慦㙡㌲ㄳ户慤慦㡦摢㡤㡦㙣㔰慤㉣㑡捣㤰㙣搶㐸㉣换〶㘳摣㑥愶㐶ㄳ挳ㅤ㔹ㅢ㉤㈹㙣摡㔸㜷㙡㤱㜷㘰㤸㠴㘷㔲晡㈷㠴㔱挴㐶改愳㈸㌳㜴换戸㝤㌲㡢挴戲㌶昴〳ち戴㔵ち㔷っ搳㠲搳㌸㝡㔲㌱ぢ攱ㅤ㘴㝣㔷㔸㥣㔹〹㥡㙡㡣㉢〳㘱捤㔸戵㍡攳挲㔳㈸ㅢ㕥㘵㥢㠸㌵收愶慣㡣㐸㘸愷ㅥ〰㥥㠲㉢㈶㡣〸㤳㍦〲っ搷㥡改㤱㠴㜸㌰挴ㄱ㐲ㄶ换慣搲㑢㉢㜲戹敢攸㍣敦捥㤸㠶㉢㔴㤸ぢ㉡㤳收慡戸㘳つ㡦㝥㐰㍡搴㜷㡤愲㑦㜵㙢㙣挱㠷㘹て愸捦挳㤲〸扡㙥㥤㘳㜸ち㠷ㄹ愰㝥挳搲㙣㌹㐰㡡户晥〰敥㄰戶て㠵戰㈲㉡㠵㐲㉦㡤㥡㌴㤷挰扣捤㤳愰っ㜵㐸㔵㈸㔴㑢慥晦ㅡ搵扥晤㈲慦㔷㐷㔳㔱㈱㜴昸㤸昶㑡昰㈲㐰摣㜸㠶㤲㤲㌴㄰㈵捥㤵㠶ㄳ攵搵ㅢ攱攸㙡ㄴ改晡㜹〱㑥昳㌰愷搵㐷搱愹攲扣㕢㘰挳慡㔶搷㜶㔹搳㙥戹扡㔲㌱挵㈴㐷㍡㕢㉣昳戶愰㤷ㅣ〵㔴ㄲ㤵戰㉥攱愲㑣㘳㑢挵㈹㤳㐸㥤晢摦晡ㄸ扡㡢戲挳㌳ち晡〴敥㈸㜷㑣㐶㈶㠴攸㈴㌹戶敥捣〲㝤挵摤㡤挳っ㜲㤰づ慡㙤ㅤ㡡㍡敤㌴捥收搵㌳捡㈲㜱戱㘶愷㙢愷㙢昴摦㘳愸㔳戶㐲㙤ぢ㍡㘱㥥㑡昱攵㜲㜰㑣㍡㤴㄰㍥〴㕡㑦扥㔲㙦㝥㍥晣㠶㤱ㄱ㐷㐴㘳扥㤷㍢愲ㄴ㔶ㄵ挲㐴攷㍢摤昰挰㌵㘶㠲改㠵敢㤳〰ㅡ㔳挲㜴㙥搱㔲㌹㍢㔳㈸㙦敥散摣㡥㔶〹搹搲㜸㘲㤵昹捡〱〴敦㐱㌴㐸ㄴ㌷搵昳㌵ㄸ愳㘰㡦ㅣㄲ㡢捥㈹づ㌹搸づ搵扣㝤㉤挸㔹㈳挰㔱ㄸ㜷㝦ぢ㝡慣㔲愱敢㡢㔸摤戶愰㉡㡥㜱㈸搷㜴㑦换〱㉤㤹ㄳ㝤扤㍢㕡㉡挲㠳㠳㠷㈷㠷㑦ㄹ㐱㜹㘹㉥㔸㔳㠷戸㍡㘵㠹散て㄰㥢搸昰敤昴㥦㌳㉥て愵慥㜲敤ぢ㤷摣摡㘵㔷挶㤵昵㜹〲㄰ㅣ㠲攳㤴摤ㅣ㘴㈱昵ㄶ晥挹㤵㑥㘵㕦挳ㄳ户㌲㙣㍥愰ㄱ㉣攱㜳攴㉡攸搳昸愶㐶ㄸ挴㜷〲慦挰㤷慦㥦㈲㈰慦散㘹攱ㄵ㔱〶㍢捣攲㉥扥㙢捣愲㕤〷㘹挹㌰㈰㜸㜴㘰㈴㥤搲晥ㄴ㌷㈴㍡㘸〰挲改愷〹㐱扥て攱㍢㠱㝣愲搰挳㘳ㅦ㍣㈴昲晦㠷㔲㤱㔴㙦㈸㔶晦ぢ㐲慤㝤ㅦ挴㄰㌲㠱㈶㜵戹搴晥戸㤹㑣㌳㡡㑣ㅡ㡦㠷㠸㉣捦㠶〵摥㘴㤹戶㝤㕢〹㜲捥㙢㘷㘳晡㥥ㅦ〴晥㍦摣㤸㥥〳㠵㜹㘹捡㤷搶敥㐴戹敥㉥愴搷戹ぢ㑣敡㡢扢㌰挷㍥捣敥㉢㜷㈱㡣㡤㥣〷㘲㜳㜷㠱㌹扦〴愷㌰㤶㠲㡤㠵㍢戸㈳摢攷㌰㙥㜶ち〷㜲㑤ㅦ㜹㝥ㄸ㌰㝦〲㤱慡㥢搷愳㘷つ捦㜰昶ぢ晥愴㘷挲戰㜹昳㌸攱㉤㕤搸攳挰㠶㌵搲㘹㠳ㄸ㐶ㄴ㝤摦㠹戳㙣敤㕣㍢㈸愵㉥ㄵ搶搷昲㕡敥ㅤ㐴㔰㌴敥㈱㔲㥦摤昳㠷㈷晦攵㌳㕦ㅣ捤㐱慤㠱㔷昵ぢ挰搱ㅥ㌱㜵摣㐹㍡㥦扥〵ㄲ扥戱㐳㈴㝢昹愳㥤㌳昸昹㤲扤㕣㌵挷つ㑦扣㈲㕦㜷愲愲㘲扥ㄸ㜳㉡〶摣づ㉥㈷捥㐴㈸㤷㜳戸㈵ㄴ㉡㍦㝡㤲昰攱㜰㙣攰ㄲ敦㡢㔲㡡㕡㕢㠳搶愱昷㤹㝤ㄵ㈶改㙤づ愴搹㙢攴㑥㤴㤷愶晤㝥㘴昳ㄴ㈲㤵㍡愲挸て捡㙢㍣ㄲ㄰㘹㉡攴㈶挸㈵昱㡤つてぢ㠸愶晡ㄴち搹晢〱ㄲ戲㙥慤改㕦挶〸㜶ㄴ㠱㔹㍦㄰搸攱て㕣戰㡡愰㘲ㄴ愷敦㜴㠷换㜰㐰㘴㥥㤸挶ㄵ扦收搳㈸挸㘶㠶㠸㤱〸晢㈴ち搱㤵㍤㡣搲㤶㐳㔴㝣㐹搱㔱㐹㌹㈵搸㔹㠷昱户㠲㜳挲㕤挱愹㄰搸㥡㥣ㄸつ㜷㌷搱搸愰㑡晥㑥㌵㉤㈸ㄴ㘱㥦㉡搶㍢昵㠴㔵戰㕢敥㝥散㔲㤱ㄸ攴慦㠸㔸㍦搴㜸昴摥搶ㅡ摡㌹户ㅢㄳ攴〷㍥搸㙤〹㠲㡤户㔲㘲愰㘵户搴㉡慦㡥㡥㍦㠵㉥㥣㜴㑡搳ㅢ㐵戹搷㤸扦㡥㈴慢㙢扤て挰捣戶㐸搶搳散捤ㄴ㜷㤳て㔰〲㘲㔳ㅦ㐰㍢挶扥昸攸ㄷ挳㠲㌸愸捣慤㙣㥡捥攱㡡㈰攲㡤挴㡥㙣㤴㜵㈹㌲ㅤ慥㑡㜳昸㘱慢慡ㄶつ㡥㔸㔸愶昵搸㐴扤㉦晤摢㥥戶ち㤰㜹愳散㌵愸愰戶晤㥢昵㔶戴摢捤㉤愰攳㥥㌳㜶搹慢昹㌵㉢ㄸ㥣㐳㐲㜸㤰扦㑢戳攰昷㡣㘹摦㘹㔵㙡㜷㘰㈵㝡㉢攸㜳㜶〶ち晢慣ㄹ扣㕢㜹㑡㘶ㅤ戶㤶攵攰㙦㤴晡㘳愹㈷㕡〷晦㈶敢戱ㄵ愳㡡㥦戵捥㈰晥ㄹ㄰戵㉤㡣㥤㡡㐲户㥥摥攰搲攱晣搶愳㠸て㤹搵㘱㈴捥㘴ち㑦㍥捤㜵㙤㕤㠳收戶攱摣㝣戶散㉣〶㔷挸扥〴㥡㙥敤㉤捤㉣挳㜷昲搷捡〵ㅤ扣㐱㠷㐶ㅢ挵户〸挶㈲ち㈴ぢ㍦摡㈳〴昸攸㑢〰搱㤵ㅤ㐳㘹敢〱㕥昶ㅦ㠰㑣㠴㍦っ㘷㄰㙤愸㡡搰摢ㄶ戲攸㌶扡㙡㡣改慥ㅢ㠳㌶ㄹ㘱㉦㠵〵㌶搱ㄸ㌷愴㌰㙢摦挰挲㕣挳〷攵㔴捥〱㘸㉦ㄷ㔷搱㑣挵㈱搸ㄸㄷ攵㐲㥢㐶㐱摥㕡㐳㈱ㄷ㝥㌴㠶㈳〴扢ㅣ挷㜲昷㉢搸㘷㘳搸㝥㙥㠱㌳昸攸ㅥ㐰戱㑢㍢㠷㉦㑡㐶㐱晢㍡摥㐸捡㈹ち〴挴㠱〲戲戵㐱㔹㡦㕢ㄳ㡤㕢ㅢ㤹搱㔷搱攱ㅡ㍥戸㑦攵㉥〳戴㥦搱ぢ㘸戶㝥㐶㜴㕤㘵㤴㙢㘱㠱㌷ㅡ摤ㄴ挱挶摦摡ㅦ㤹㌹晤戳愸搶㥦㈳昸㘵㠲捦〱昴㐷㉤晢㥥挲ㅤ㘷㤸㔳㠹㤱ㅦ㤰㠷㜰晤㕤昸晤挶攸敢㌷㜸晤攷愸㈶㉡ㅢ㔵捤㜳㉢〱㈳㜳㝢㍥㍥户㉦〰摢㝥㙥㥦摢㘸㙥晤ㄷ搱㐷搶晡㔷㔰挰㕡㤳慢㘵㔶㕦っぢ扣改㈷㙢㌳㍡愴晦㉡挱㤷〸扥㑣昰〲挱㔷〸扥㑡昰㌵㠰㐲㝦挴昱㥡㌰㈱昱ㄱ〶攵㔴㍦搹㑥摥昸㜵ㄴ㡡㕤晤㘴ㄳ㜹昶慦愱愰晦㍡挱㙦㄰晣㈶挱㔵㠲摦〲㈸愶晢挹㌹搲昰ㅢ㐴晥㌶挱㌷〹扥㐵昰㍢〴㉦〲愰㈱㤹㐹ㅡ㝥㥢挸㤷〸㕥㈶昸づ挱敦ㄲ㕣〳㈸愶戳攴慦㡦戵㌷搴昴挳愳㕦ㅣ㈳昷搲昴搳攲ㄳ昸愹昰ㅡてㄵ㜴攱㉦㈵㘴挵慢挸愴ㅦ敥散㔹㤱㘷㑦愷㈰㝢ㄱ㘴㝡〷捦㈱戹ㅡ攱㕣㍥昱〰㍥㜹挸㈵愵㐵㈸晢㝢㘱㐱㈸㑢㤶ㄶ㙡扣㠲㐲戱㉢㑢戶㑤昸㐱㤹昸摤㍣㝣换昵捤愹愰㝦㑥㜹㕢㜹㈷㡣昶㙦ぢ㥢ㄳ收㘹摡扡ち戹づ㑦㤵㘸㑦㐷㘲㜴敡㤴㔲㈹搸挵㠴昹㑤㠸戱㑡攱㔰散戹㤰摡㔳㔱攳㍦扡摥〸〱愲〲ㄷ㘴㕤㌵愶㝡㤰挶㑦㐶㡤て攳㤷㠰搲〶㑦㔶搷ㅢ㔱㘳慡ㄱ㘹晣改愸昱㝦ㅣ摥㕦㙦ㅣ㘹つ昵攴㉣㐵㍡㘱て㈵扢捡搸㕦〵攸㐳昳慣㐵扦慣挷㔲㘸㌲愶ㅣ㔵愸㡡㘷搶㡢〳㐸ㅥ㝥㤷㝦ㅡ攷改㜰散〸挶㕢晤㜹㡥㘹㥣戳㥢㌴〲〳㍦扢㕦挵攱〶㑦㤷㍢㜶捥㔹㌳ㅥ㄰摤搶戴㡦扤㝡㘵㕢戱〸摣捣㡣㕡摦㑤㤲㍦〹㕢㤲挶㝡㐴〹搹㌴捦㉤㜵收㤴㐸〲㉦愳㍤ㄱ㔱㌶昵㝣㠳㘷昴㔷㐱ㅣ㤸㍡㐰ㄶ昴㍦〰㔴〹㍦㥥㤰㑦昵㔳㕢㡢ㄸ㝦て〵愸㜱敡㘹㙡㌷㙤づ㑦愳㑡ㄱ㡢愹㔱㜳ぢ晡㕣㠸收慥愱愰㔱㤷ぢ晡戱㄰扤㑦搰㉦㐴攸搹㄰捤㐳ㄹ〵㡤晡㕥㕡捦㠴攸㝢〴㑤ぢ㈰攸戳㈱晡㕥㐱搳㈶〸晡㑣㠸愶摤㠴㈵〷㈴㝦收晥〴愰㉦晡愳㉤㠳慢ㄲ㈳㑣㙢㡦愲戱ㄸ攲㌸㝢敢搷搹攱捦〰扡㤰戶搰㐲攱㈸攸慦〱ㄳ㕢っ㡤㠶㐴㕥㌹ㄵ扥㔲㑤㥥愶㐵搰㈷㐲戴㥡㍣㡤㡤愰㈷㐳戴㥡㍣捤㡦愰㈷㐲戴㥡晣搵〸㍤ㅥ愲搵攴㘹愲愴昵㔸㠸㔶㤳愷愵ㄲ昴㈳㈱㕡㡤㠴戶㑢搰愳㈱㕡㡤㠴搶㑣搰㥦〸搱㙡㈴戴㙦㠲㍥ㅥ愲搵㐸㘸昱〴晤昱㄰慤㐶㐲ㅢ㈸攸㡦㠵㘸㌵ㄲ㥡㐲㐱㍦ㅣ愲搵㐸㕥㡡搰挷㐲戴ㅡ〹捤愵戴㝥㈸㐴慢㤱搰㠰ち晡㘸㠸㔶㈳愱㐹ㄵ昴㐷㐳戴ㅡ〹㡤慣愰㡦㠴㘸ㄹ㐹㍦捤㡦戰敡つㄴ挰慡㌴㍣搲散㠱戰搹ㄳ㐰攴搳㕡昶㔵㝣㙦㔹昶㈸ㄹㅤ晡捡㝦㠳慥ㅡ〵㡡捦搰晦㌶㉣昰㐶愳㌴挹搸づ㠵㘳ㅢ㘵㤳扦㘷搵㜵〰㡥㔰晦〷摥㤱〵愵晢㍦㠶〵改捥ㄹ㑡昷㠳昱敥㍦㘶ㄳ㜹㈹ち㑤㝥㕤㍦㕦㉥㙢昳㑦㈸ㄴ扢晡昸愶挷昱㐹㕦搱捡ㄷ㉢ㄷ㉦晥扣㉦㌳㜸㈰昳挴㈳扤㉦扥昱搷㍦扤晡愳愷㡥晦晢㉦㕥㝥昹㐷晦㝡昵挶㉦㝥戸㜰晣㉦㕦㜹攵㉦㍥㜹敤挶㑦㜷㕢摦㑤㕦晦昹改敦㍥㌷㜲改戹㘷慤昳昷㥤㝣敥㔳捦㍣㌶㌲㝢搳㔰㔷㔷㜷昷摤〳㝦㜵换㍤晤捦㍦晢㥡昶攷㍦戹搹搵㘴昰㜸㐱昳㌰㌸〹ㄹ挶㑦㔰挰㌰㌸攲昷㜴ㄸ㥣慥㉣搴㕤攱㐲㡤〳㐱愷㠵〳㤰㡡㍢㥢㉢㝡晥〷㙦㜱㡡㘷",null,"㜸〱敤㕣㕢㙣ㅣ搷㜹摥㔹敥㉥㜷㤶㕣㤱ㄶ㘵搹㔲ㅣ㥢㠹攳㉢㔵㕡㤴慤挸㜲愲搰扣㠸ㄲ㘳㑡愴㐵㑡㜶㘲ㅢ慢攱敥っ㌹搶捥㉣㍤㌳愴挴挴㑤ㅣ㌴㙤㥤〴㙥ㄳ㌵扤㌸㜶慡挴㑦㜱㔱〴㐸㉦㡡〳昴愵㐰㠱ㄶ㠵搲㙢㠲㈲㐰ㅦ摣愰㘸ㅦ㕡ㄴ〶晡㤲㠷〰改昷晤㘷㘶㜷㜶挹ㅤ搲㙢扢愵ぢ㡥戴晦㥥昹捦㌹㌳攷㥣晦㝡晥晦㉣㔳㕡㉡㤵晡〵㉥㝥昳捡戰㜰摢晣扡ㅦ㤸捥昰㐴慤㕡㌵换㠱㕤㜳晤攱㌱捦㌳搶㘷㙣㍦攸㐲㠳㕣挹㐶扤㥦㉤昹昶㘷捣㝣㘹捤昴㝣㌴捡愶㔲昹扣㥥㐶㍤ㅦ挲㑦㝦㜴愳戳㔷㙦〶㘰㘱㘲㝣㜶昱㔹㍣㜵㍥愸㜹收愱挱ぢ慡敦㠹㤱㤱攱㤱攱愳㠷㡦ㅤㄹ㍥㝣㘸㜰㘲戵ㅡ慣㝡收〹搷㕣つ㍣愳㝡㘸㜰㙥㜵戱㙡㤷ㅦ㌳搷ㄷ㙡㤷㑣昷㠴戹㜸昸挱㐵攳愱㠷㐷ㅥ㍡㝡搴㍡㝥晣攱㕥扣㍡㜵㜶㘲㝣捥㌳㉤晦㕤㝡㘶㤶㐳㝥㘸搲㉣摢㥣㥢㘹㝡戶扢㌴㍣㌱㡥晦戱昱攳敥搸昰晣戲㘹〶㝣戵改㤹㙥搹昴㜵㜴散㜱挶㝣㝦搵㔹攱攲改捥ㄴ愶㕡㌶晣㈰敢㑣㤸搵慡敥㐴㑦捤㍢戳㔸扢慡戱摥敢捣㥢慥㙦〷昶㥡ㅤ慣攷㥣〵㍣愸㔲㜴捥晢收㌹挳㕤㌲捦ㅡ㡥㤹㜵㑥慤摡㤵㡣扡㔲㕤昷㐴㡦㠸て㑣愶㍦㍣收㍢ㄳ换㠶㈷㈳昲戹㌰〹㙤愷扣㜲㜳摢㍢摢㍦㤷㐳㤷㌷昰㤹㜷戵㙦㠷㥡ぢ㠶㔷㙦㌹搴扥㘵㌸昹收ㄱ㍣搰扥㝤㙣㡤㥡晢摣搷扥㡦㉣㘵㜳㙢慤㈷攴㙦㔹㔱㑣㐶捦ㄱ㜴ㄳ攴〹㐸㐰扤㐰搰㐳搰ぢ愰㘵晥ㅢ㔲ㄲ敦挸慡㜴挹㐸㤷ㄶ搳愵㜲扡㔴㐹㤷捣㜴挹㑡㤷㤶搲愵攵㜴挹㑥㤷㥥㑤㤷㉥愱㑤㜴攵扢扢搳攱㜵㉡搰昷㍥昳摤㡢㘷㕥晡晥挸ㄳ㉢摦扢昵㔲敦ㅥ㌴㝡㍣ㅣ搴愴㘷㕣〶慢㌵戸ㄸㄲ挱㝦㕢㑢〵㠴挲㍡㙡ㅤ戳㐶㐶㉡㐷てㅢてㅡ㔹㑥㉢㠱昸㑤㡣搲㡦戶扤搶ㄳ戶㕢愹㕤ㄶ摡摤㌶㙥昸㘶㘳攱㠶挲扡昱摡慡㕢昱㍦戰㜹攵㝣㘰〴收挱搶扡挶㐳㌶㜴㥢㠷㔸㤹扥扣敦昶搶㙥ㄷ㡣敡慡㌹㜶挵㔶搵ㅦ㙣愹㜶收扣摡㘲晢摡㈹捦㝣慥㕥扢㘱㐴㘳㔰㙡㙢昲散つ戳㔴㔵㙡㕣㠳ㄳ换㌵摦㜴㘵㜸㐳捥㥣㕤扥㘴㝡昳㈶㔵愲㔹㤱愹摥捣慡㔰敡㠷㘶㕤㑣ㄴ搲㕡昹㜰ㅣ㙢㥤扣ㄲ㐰㤸捤ち挶扢㘲㝡挱晡㠲戱㔸㌵昷㌷㌵㔱敦㐴挵㠱㈶昴㔴慤扣敡㑦搴摣挰慢㔵㥢㙢挶㉡㙢〶㌴㑤攵㑣慤㘲㘶㌲㈹㔱ち㔰戸㕤㕤㥡㤶扡扦扤㉣〸㈱㘲㈴愶㈰摦摡捣㜶挳攷㌰㍢捣愲㙡㤲㈷搳ㅦ搹攲㘱ㅣ慦攸㤸〴〹㡣捤㠹昶㠳㉦扤㜷㡢挷搶㈹昷摥㌶㑥愷〷挲搹㥦㕣㌳摤攰戴攱㔶慡愶㤷㘸晤㌴㡥㐸敦〳挸扥〵㠵搰㜶昵㘸敡戴㉢摡㝡昶戲㕤〹㤶㜳换愶扤戴ㅣ〰〷ぢ㤹捦㜳㘹㌷㕣晡㑤㐰改㝢〹〶〰ち㠵㔴㙥ㅦㅢ攵ち戸㔲㔹㙡愷〴㔹㙥㔲攴散搷㈴换扤搶㤴㕤つ㑣愵㤴晢㉣㔰㐴㔹㌵㈱㕦㤱㉣敡ㄹ㘵㘵㌰昶㔹ㄳ攰㔲挳㜶㠳昵㠶摣㙥㤰ㄲ挵㐴扢扡㘰挷改〲慡㠲㘶㝤㤰㈰㙢㘰㥡ㄶ㙤㤰摣㌸挶㐴ㄴ㠳〴换㡥㈷㌷㌳ㄹ摢㈷攸〸戴㡦㌳㈱㕢ㅦ㙥慦㈳挸散ㅢ㤹㤴㥤摡捡攳慥㌶摢捣㤷㔷摡散㘶㉣㥣扥㥦攰ㄶ㠲㕢〹づ〰㘸晦〶つ㐷㉤㠷㜲昳愵㝦〰昷晡㙤〴ㅦ〴㠰㝥搲愹㜳㐲㔵㐵ㅦ㙡㍢㝥㈴摢ㄵ攱㈷㡢㔳慣㔴ㄱ㍤攳扡㥦㔹㜴㠴搰愱搷戹㌳㙣㙤㐶㙣散摤敤㜹㌳㍥ㅤ㜲㘴㐲搳昸㕣户㘸ㅡ㕦〸㌶敤搰㙥摤㠱慥晡㈰挱㠷〰ち晡㠷〹㘱㕣攸昰㙥捦愳愷㑢昹扥㜰㡢㤴㌳搴愱㠱てㄹ㤹㕢㠰〴㈵户㘱晢戲敢㐳搳ㅤㅣ戲摥昷㍥昴愱昶昲ㅤㄲ扤挵㙥敥摡ㅤ挶㡢摥愶ㄷ㝤㈷挴㑢晢攷戶㌶收㉥㔴敢㜷ㄳ摣〳搰㘲㘳戸晢㝥扢㤱〲㜱㡢㥤ㄸ攵昶㌲敡㈲㕥敥挲晡㡡㈹ㄶ愸搷㕡㌰扣㈵㌳㐰〴㘳㝡ㄲ扥㜰捤昳捣㉡㌶戵ㄵ㐱㜰晦㜲㑢㌳搲㥦昲㙡づ昱扢㍥戲晦扥㌰っ㤹㑣扡㉢搵攲㈳㈷昸㥡戱㤸㔳㡣㜳㘸㠳ㅦ㙣慦㈴㘲㥤㥡搹㡢晤㤲昷㤷扢㥡愴〳㑤㜲ㅦ㤶㔵扦ㅦ〰㕡㐲晢㜱㕢㡤㜲㠸捤㝥㐹㥡㌵㝢慣㡣昰㈵散㑥㕡㘲㠸ㅢ昴㐸㡦ち搸㡥㈳㝥攰ㄷ㥤㜹摢愹㉢㡢ㅥ㘷捥昴捡㠸㉤搸㔵戳愰挲戲㔴㌵扢扡攲㝤愲㉢扡扡㌶散愷ㄳ攲㙢挲㈷㉤㕡㈲㔱摡ㄳ㉢ㄳ昶攲つ愶㘲ㄸ㤲㑡㈵㈱㌴㔴搷㐰攴㍣戶摤㔵㌱ㅤ愸㤸〷戰㜰晡㘱㠲ㄱ㠲㈳〰搹ㅦ㐲搳㙣㜷攱㤹づ敢㕥㘳㐸扢㔴㑡攵㐹〶〹ㄱ摥㘸慢慣㡥昲㌵ㅦ㈵㌸〶搰攲晥㌰〰㤹挰㠸㐲昲ㄸ㈳㑡ㅡ挳扡㘰㥢㤷挹〳㝢㉣㈴㤶㈶㔶晤愰收㌰戳㔴戴㈶㙢㘷㙢挱愴敤慦㈰ㄳ㌵㘰㠵㠵㈷㤶㑤ㄷ摣攵挱昷㘹挱搵㔶㔶捣㡡㙥捤搷㔶愱摡愶㈷㜷挲挶ㅣ换〱㕦㔲昶收㘹つ㔷㘷晢㘳㍣㐲挳㑡㑢扣㤵搱搸㙤㐵扦戹改敢㙢慣攸㠲ㅤ㔴捤ㅥ㑢〹ㅤ换㜹ぢ慢㠸捣㐱愵摢㕡㔸昶㑣㜳戲㘸㥤昲散㑡搵㜶㑤ㄲ〳㍥㈶㤳㜵㌳收ㄲ戲〴㜳㌵收〰㙢㙥搱㕡昰っ搷㕦㌱㤸㔰㕣摦摢㜴㈷㘹㤱慣㌵㙥扢㍥㕥㈳㔴㘴戹捦㥡㕦慥㕤㐶挶㜶搵㜱㑦ㄹ㉢晥㡥愰ち㤹㕥㕤㐲ㅡ㉤慤愵搳㕡㍥㥤敦㤴㍥摣㤰愷㔲㤴扤っ㠱搰㉡㤵㘵捣㍣挱㝡搳慦て㜳㌴昴搳㌹愶㕥㘴㡦敡挸慥㐴㉤㑣㐹搵㡦戳捦㈳〰㥦㍣㜵㝥扡㤱㤹㝢㐷㌹敢㉣愳晣〹㍡㕥搸愲㥥〸㘱㡣㙥㡦㘲ㄵ攲挸㌹㤰㐰㔰㥣㜷慤散㔷戰愴つ戹㙦㑦愳㌸㠵㑣㔲慦㌵㘳㉣㥡㔵攴愳ㅤ㈳搸愳㙥攸挶㍡㐶搵て敢㈶㙡㡥㘳㤰戵挸㤶昳㘵㠳ㅣ㍣戶ㅡ搴捥搸慥㙥〱〸晦㠵㈸攳ち㔰挶ㄵ㐱昵㕡攷㤸ㅡ㤴㌲㥦㔵㕢㌲㍣㍢㔸㜶散㜲㥥㌷㑣摦敤〸㥥㠴㤰㔳昳㐶㔷愴㌳〶㕢扣昹昳㜰搹晣㘱㤰㝢ㄸ㝡㤴㑢㐷昲㠳㜳搳㕡づ晦戴づ〳㑢㔰㌰ㄲ㈹搵㍦㡥愷㘵攵㜴〴㔴㡥㕣㙦㐵㘷㌰摥晡㍣㌰㑡〹㤱敡〹㉣㠲愸㘰㑣挹㌳挴㥤戳捥扢㜶〰敡㤱㘲㔳㜶㌰改㠳攴〰㈸捡昶昶愰㔰㌵搶㘹愸㙥ㄵ敥搸㔸搵㘴㈶㙥摦㔸ㅦ户ㅢㅦ搹愴㕡㔹㤴㤸㈱搹慡㤱㔸㤶㑤挶戸㤳㑣㡤㈶㠶㍢戲㌶㕡㔲搸戴戱敥搴㈲敦挰㌰〹捦愴昴㑦〸愳㠸㡤搲㐷㔱㘶攸㤶㜱晢㘴ㄶ㠹㘵㙤攸〷ㄴ㘸慢ㄴ慥ㄸ愶〵愷㜱昴愴㘲ㄶ挲㍢挸昸㥥戰㌸扢ㅡ㌴搵ㄸ㔷〶挲㥡戱㙡㜵搶㠵愷㔰㌶扣捡づㄱ㙢捣㑤㔹ㄹ㤱搰㑥㍤〰㍣〵㔷㑣ㄸㄱ㈶㝦ㄴㄸ慥㌵搳㈳〹昱㘰㠸㈳㠴㉣㤶㔹愵㤷㔶攴㜲搷搱㜹摥㥤㌱つ㔷愸㌰ㅦ㔴㈶捤㌵㜱挷ㅡㅥ晤㠰㜴愸敦ㅡ㐵㥦敡搶搸愲て搳ㅥ㔰㥦㠷㈵ㄱ㜴摤㍡挷昰ㄴづ㌳㐰晤㠶愵戹㜲㠰ㄴ㙦晤〱摣㈱散ㅣち㘱㐵㔴ち㠵㕥ㅡ㌵㘹㉥㠱㜹㥢㈷㐱ㄹ敡㤰慡㔰愸㤶㕣晦㌵慡㝤攳㘵㕥慦㡦愶愲㐲攸昰㌱敤㤵攰㐵㠰戸昱っ㈵㈵㘹㈰㑡㥣㉢つ㈷捡慢㌷挲搱搵㈸搲昵昳〲㥣收㘱㑥慢㡦愲㔳挵㜹户挰㠶㔵慤慥敦戱愶摤㜲㜵戵㘲㡡㐹㡥㜴戶㔸收ㅤ㐱㉦㌹ち愸㈴㉡㘱㕤挲㐵㤹挶㤶㡡㔳㈶㤱㍡昷扦昵㌱㜴ㄷ㘵㠷㘷ㄴ昴〹摣㔱敥㤸㡣㑣〸搱㐹㜲㙣挳㤹〵晡㡡㝢ㅢ㠷ㄹ攴㈰ㅤ㔴摢〶ㄴ㜵摡っ捥收搵㌳捡㈲㜱戱㘶㌳戵㤹ㅡ晤昷ㄸ敡戴慤㔰㍢㠲㑥㤸愷㔲㝣戹ㅣㅣ㤳づ㈵㠴て㠱搶㤳慦搴㕢㥦て扦㘱㘴挴ㄱ搱㤸敦攵㡥㈸㠵㔵㠵㌰搱昹㑥㌷㍣㜰㡤㤹㘰㝡攱晡㈴㠰挶㤴㌰㥤㕢戴㔴捥捥ㄴ捡㕢㍢㍢㜷愰㔵㐲戶㌴㥥㔸㘵扥㜲〰挱㝢㄰つㄲ挵㑤昵㐲つ挶㈸搸㈷㠷挴愲㜳㡡㐳づ戶㐳㌵㙦㝦ぢ㜲捥〸㜰ㄴ挶㍤搰㠲ㅥ慢㔴攸晡㈲㔶户㈳愸㡡㘳ㅣ捡㌵摤搷㜲㐰㑢收㐴㕦敦捥㤶㡡昰攰攰㤱挹攱搳㐶㔰㕥㥥て搶搵㈱慥㑥㔹㈲晢〳挴㈶㌶㝤㍢晤攷㡣换㐳愹㙢㕣晢挲㈵户㜶搹㤵㜱㘵㝤㥥〰〴㠷攰㌸㘵㌷〷㔹㐸晤〲晦攴㑡愷戲㙦攰㠹摢ㄹ㌶ㅦ搰〸㤶昰㌹㜲ㄵ昴㘹㝣㔳㈳っ攲㍢㠱㔷攰换搷㑦ㄱ㤰㔷昶戵昰㡡㈸㠳㕤㘶㜱㤷摥㌵㘶搱慥㠳戴㘴ㄸ㄰㍣㍡㌰㤲㑥㘹㝦㡡ㅢㄲㅤ㌴〰攱昴ㄹ㐲㤰敦㐳昸㑥㈰㥦㈸昴昰搸〷て㠹晣晦愱㔴㈴搵㥢㡡搵晦㠲㔰㙢㝦っ㘲〸㤹㐰㤳扡㕣㙡㝦搴㑣愶㔹㐵㈶㡤挷㐳㐴㤶攷挲〲㙦戲㑣摢扥慤〴㌹攷戵扢㌱㝤捦て〲晦ㅦ㙥㑣捦㠱挲扣㌴攵㑢㙢㜷愱㕣㜷ㄷ搲ㅢ摣〵㈶昵挵㕤㤸㘷ㅦ㘶昷㤵扢㄰挶㐶捥〳戱戵扢挰㥣㕦㠲㔳ㄸ㑢挱挶挲ㅤ摣㤱敤㜷ㄸ㌷㍢㡤〳戹愶㡦㍣㍦っ㤸㍦㠱㐸搵㉤ㅢ搱㜳㠶㘷㌸〷〴㝦捡㌳㘱搸扣〵㥣昰㤶㉥散㜱㜰搳ㅡ改戴㐹っ㈳㡡扥敦挶㔹戶㜷慥ㅤ㤴㔲㤷ち敢㙢㜹㉤昷づ㈲㈸ㅡ昷㄰愹捦敥晢敥愹㝦昹捣ㄷ㐷㜳㔰㙢攰㔵晤〲㜰戴㐷㑣ㅤ㜷㤲捥愷㙦㠱㠴㙦散㄰挹捤晣搱捥ㄹ晣㝣挹㕥愹㥡攳㠶㈷㕥㤱慦㍢㔱㔱㌱㕦㡣㌹ㄵ〳敥〴㤷ㄳ㘷㈲㤴换㌹摣ㄲち㤵ㅦ㍤㐹昸㜰㌸㌶㜰㠹昷㐵㈹㐵慤慤㐱敢搰晢捣扥づ㤳昴㌶〷搲散㌵㜲㈷捡㑢搳扥ㄳ搹㍣㠵㐸愵㡥㉡昲㠳昲ㅡ㡦〴㐴㥡ち戹〹㜲㐹㝣㘳挳挳〲愲愹㍥㠵㐲昶〱㠰㠴慣㕢㙢晡㤷㌱㠲㕤㐵㘰搶て〴㜶昸〳ㄷ慣㈲愸ㄸ挵改㍢摤攱㌲ㅣ㄰㤹㈷愶㜱挵慦昹㌴ち戲㤹㈱㘲㈴挲㍥㠵㐲㜴㘵㡦愰戴敤㄰ㄵ㕦㔲㜴㔴㔲㑥〹㜶搶㘱晣慤攰㥣㜴㔷㜱㉡〴戶㈶㈷㐶挳摤㑢㌴㌶愸㤲扦㔳㑤ぢち㐵搸愷㡡昵㑥㍤㘱ㄵ散㤶㝢〰扢㔴㈴〶昹㉢㈲搶て㌵ㅥ㝤㜳㙢つ敤㥣摢㡤〹昲〳ㅦ散昶〴挱挶㕢㈹㌱搰戲摢㙡㤵㔷㐷挷㥦㐶ㄷ㑥㍡愵改㡤愲摣㙢捣㕦㐷㤲搵戵搱〷㘰㘶㕢㈴敢ㄹ昶㘶㡡扢挹〷㈸〱戱愵て愰ㅤ㘷㕦㝣昴㡢㘱㐱ㅣ㔴收㔶戶㑣攷㜰㐵㄰昱㐶㘲㐷㌶捡扡ㄴ㤹づ㔷愵㜹晣戰㔵㔵㡢〶㐷㉣㉣搳㝡㙣愲摥㤷晥㙤㑦㕢〵挸扣㔱昶ㅡ㔴㔰摢晥捤㝡㉢摡敤收ㄶ搱㜱摦ㄹ扢散搵晣㥡ㄵっ捥㈳㈱㍣挸摦愵㔹昰㝢挶戴㙦戶㉡戵㍢戱ㄲ扤ㄵ昴㌹㍢ぢ㠵㝤搶っ摥慤㍣㈵戳づ摢换㜲昰㌷㑡晤戱搴ㄳ慤㠳㝦㤳昵昸慡㔱挵捦㕡㘷ㄱ晦っ㠸摡ㄱ挶㑥㐵愱㕢㑦㙦㜰改㜰㝥敢㌱挴㠷捣敡㌰ㄲ㘷㌲㠵愷㥥攱扡戶慥㐱㜳摢㜰㙥㍥㕢㜶ㄶ㠳㉢㘴㕦〱㑤户昷㤶㘶㤶攱㍢昹㙢攵㠲づ摥愰㐳愳㡤攲㕢〴㘳〹〵㤲㠵ㅦ敤㔱〲㝣昴㘵㠰攸捡㡥愱戴晤〰㉦晢て㐰㈶挲ㅦ㠶㌳㠸㌶㔴㐵攸㙤ㅢ㔹㜴ㅢ㕤㌵挶㜴㌷㡣㐱㥢㡣戰㤷挲〲㥢㘸㡣ㅢ㔲㤸戵慦㘳㘱慥攱㠳㜲㉡攷〰戴㤷㡢慢㘸愶攲㄰㙣㡣㡢㜲愱㑤愳㈰㙦慤愱㤰ぢ㍦ㅡ挳ㄱ㠲㕤㠹㘳戹晢ㄵ散㜳㌱㙣㍦户挰ㄹ㝣㜴て愰搸愵㥤挳ㄷ㈵愳愰扤㠴㌷㤲㜲㡡〲〱㜱愰㠰㙣㙤㔰搶攳搶㐴攳搶㐶㘶昴㘵㜴戸㠶て敥㔳戹换〰敤㘷昴㈲㥡㙤㥣ㄱ㕤㔷ㄹ攵㝡㔸攰㡤㐶㌷㐵戰昱户昶㐷㘶㑥晦㉣慡昵攷〹㝥㤹攰㜳〰晤㔱换扥愷㜱挷ㄹ收㔴㘲攴〷攴㈱㕣㝦ㄷ㝥扦㌹晡挳ㅢ扣晥㜳㔴ㄳ㤵㡤慡收戹㤵㠰㤱戹扤㄰㥦摢ㄷ㠰㙤㍦户捦㙤㌶户晥㡢攸㈳㙢晤㉢㈸㘰慤挹搵㌲慢㉦㠶〵摥昴㤳戵ㄹㅤ搲㝦㤵攰搷〸㝥㥤攰㐵㠲㉦ㄱ㝣㤹攰㉢〰㠵晥㠸攳㌵㘱㐲攲㈳っ捡愹㝥戲㥤扣昱㈵ㄴ㡡㕤晤㘴ㄳ㜹昶㙦愰愰晦㈶挱㔷〹扥㐶㜰㤵攰户〰㡡改㝥㜲㡥㌴晣㍡㤱扦㑤昰㍢〴扦㑢昰㝢〴㉦〳愰㈱㤹㐹ㅡ㝥㠳挸㔷〸㕥㈵昸㈶挱敦ㄳ㕣〳㈸愶戳攴慦㡦戵㌷搴昴挳愳㕦ㅣ㈳昷搲昴搳攲㤳昸愹昰㍡てㄵ㜴攱㉦㈵㘴挵慢挸愴ㅦ改散㔹㤱㘷㑦愷㈰㝢ㄱ㘴㝡〷捦㈱戹ㅡ攱㕣㍥昱㈰㍥㜹挸㈵愵㐵㈸晢敤戰㈰㤴㈵㑢ぢ㌵㕥㐳愱搸㤵㈵摢㈶晣愰㑣晣㙥ㅥ扥攵晡收㔴搰㍦愷扣慤扣ㄳ㐶晢㜷㠴捤〹昳㌴㙤㕤㠵㕣㠷愷㑡戴㘷㈲㌱㍡㝤㕡愹ㄴ散㘲挲晣㈶挴㔸愵㜰㈸昶㕣㐸敤改愸昱昷慥㌷㐲㠰愸挰〵㔹㔷㡤愹ㅥ愴昱㔳㔱攳㈳昸㈵愰戴挱㤳搵昵㘶搴㤸㙡㐴ㅡ㝦㍡㙡晣ㅦ㐷づ搴ㅢ㐷㕡㐳㍤㌹㑢㤱㑥搸㐳挹慥㌲昶㔷〱晡搰㍣㙢搱㉦敢戱ㄴ㥡㡣㈹㐷ㄵ慡攲㤹昵攲〰㤲㠷摦攵捦攰㍣ㅤ㡥ㅤ挱㜸慢㍦捦㌱㡤㜳㜶㤳㐶㘰攰㘷昷㙢㌸摣攰改㜲挷捥㌹㙢搶〳愲摢㥡昶戱㔷慦散㈸ㄶ㠱㥢㤹㔱敢扢㐵昲㈷㘱㑢搲㔸㡦㈸㈱㥢收戹愵捥㥣ㄲ㐹攰㘵戴㈷㈳捡愶㕥㘸昰㡣晥㍡㠸〳㔳〷挸㠲晥〷㠰㉡攱挷ㄳ昲愹㝥㙡㙢ㄱ攳㍦㐴〱㙡㥣㝡㥡摡㑤㥢挷搳愸㔲挴㘲㙡搴摣㠲㍥ㄷ愲戹㙢㈸㘸搴攵㠲㝥㍣㐴敦ㄷ昴㡢ㄱ㝡㉥㐴昳㔰㐶㐱愳扥㤷搶戳㈱晡㕥㐱搳〲〸晡㙣㠸扥㑦搰戴〹㠲㍥ㄳ愲㘹㌷㘱挹〱挹㥦戹㍦〱攸㡢晥㘸换攰㥡挴〸搳摡㘳㘸㉣㠶㌸捥摥晡㜵㜶昸㍥㐰ㄷ搲ㄶ㕡㈸ㅣ〵晤つ㘰㘲㡢愱搱㤰挸㉢愷挲㔷慡挹搳戴〸晡㘴㠸㔶㤳愷戱ㄱ昴㘴㠸㔶㤳愷昹ㄱ昴㐴㠸㔶㤳扦ㅡ愱挷㐳戴㥡㍣㑤㤴戴ㅥぢ搱㙡昲戴㔴㠲㝥㌴㐴慢㤱搰㜶〹㝡㌴㐴慢㤱搰㥡〹晡ㄳ㈱㕡㡤㠴昶㑤搰㈷㐲戴ㅡ〹㉤㥥愰㍦ㅥ愲搵㐸㘸〳〵晤戱㄰慤㐶㐲㔳㈸攸㐷㐲戴ㅡ挹㉢ㄱ晡㜸㠸㔶㈳愱戹㤴搶て㠷㘸㌵ㄲㅡ㔰㐱ㅦぢ搱㙡㈴㌴愹㠲晥㘸㠸㔶㈳愱㤱ㄵ昴搱㄰㉤㈳改愷昹ㄱ㔶扤㠱〲㔸㤵㠶㐷㥡㍤ㄸ㌶㝢ㄲ㠸㝣㕡换扥㡥敦㙤换ㅥ㈵愳㐳㕦昹㙦搰㔵愳㐰昱ㄹ晡摦㠶〵摥㘸㤴㈶ㄹ摢攱㜰㙣愳㙣昲昷慣扡づ挰ㄱ敡晦挰㍢戲愰㜴晦挷戰㈰摤㌹㐳改㝥㈸摥晤挷㙣㈲㉦㐵愱挹慦敢攷换㘵㙤晥〹㠵㘲㔷ㅦ摦昴〴㍥改㉢㕡昹㘲攵攲挵㥦昵㘵〶て㘶㥥㝣戴昷攵㌷晦晡愷㔷㝦昴昴㠹㝦晦昹慢慦晥攸㕦慦摥昸昹㥦㉤㥥昸换搷㕥晢㡢㑦㕥扢昱搳扤搶户搲搷㝦㌶昳慤攷㐷㉥㍤晦㥣㜵晥晥㔳捦㝦敡搹挷㐷收㙥ㅡ敡敡敡敥扥㘷攰慦㙥扤户晦㠵攷摥搰晥晣㈷户戸㥡っㅥ㉦㘸ㅥ〶㈷㈱挳昸〹ちㄸ〶㐷晣㥥づ㠳搳㤵㠵扡㍢㕣愸㜱㈰攸戴㜰〰㔲㜱㔷㜳㐵捦晦〰〵ㄵ㠸ㅤ"]
["Decisioneering:7.0.0.0","Decisioneering:7.0.0.0",null,"Decisioneering:7.0.0.0"]
[null,null,null,"CB_Block_7.0.0.0:1"]
[null,null,null,{"$cut":{"chars":21043,"head":"㜸〱攵扤〷㝣㔴搵昶㍤㥥ㄳ挸㤰㍢㤴っ㈰㔶㤴㠰愸㐱㌰愶ㄷㅢ㈵㠰㠰㐸ぢ㡡㍤㑣㈶㌳㄰㐹挱ㄴ㡡昲慣㑦㐵〵昵㘱挵㠶㡦愷㈸㠸摤㘷〵㡤㈰㉡ち昶慥㑦戱㜷㐵㐵㐵㔰昹慦戵敦㌹㌳昷捥摣〹昹晡㝢昹㝣摥攷昳ㅦ㤸㥤㝢搶搹㝢摦㜳搶扡㙤敥㌹㜷㈶㐵愵愴愴散挰㡢㝦昹敡挸㠵摥攵㜳ㅢ㥢挲戵搹㘵昵㌵㌵攱㔰㔳㜵㝤㕤㘳昶搰㠶㠶攰摣戱搵㡤㑤ㅤ攰攰慢愸㐶㝤㘳㕡㐵㘳昵改攱昴㡡㔹攱㠶㐶㌸愵愵愴愴愷㕢愹愸摦㐳扦〳愶㘰㌱捡敡㐸〳慦ㄴ换㐷搳㠹㈶㥤挶愲昱搳㜴愶改㐲搳㤵愶ㅢ㑤〶㑤㠰愶㍢㑤て㥡㥥㌴扢搰昴愲搹㤵㘶㌷㥡摤㘹戸㝥㙢㑦㥡扤㘰扡昴㠶㤹㕣㌶㙣㝣攵愹攸㑤㜹㔳㝤㐳㜸㔰收戱㜶㥢て捦捤捤捥捤㉥捣㈹捥换捥ㄹ㤴㔹搶㕣搳搴摣㄰㍥扣㉥摣摣搴㄰慣ㄹ㤴㌹愱戹戲愶㍡㜴㔴㜸敥攴晡ㄹ攱扡挳挳㤵㌹昹㤵挱㠲㤲摣㠲挲挲㐸㘹㘹㐹㤷扤㤱㜹㕣搹戰〹つ攱㐸攳㝦㉢攷㍥捣㌹扥㙣㔸昶戸㜰搳㝦㉢㘷ㅦ攴㐴捡攱昵戵挱敡扡晦㔲搲㌴㙡㥡㍦㍣ㅣ慡愶昸攱㜰㐳㜵摤戴㙣㌴摢㐵㌴㑡挵搹㈳挱㜸㈸搸搸㔴ㄶ慥愹㤹ㄴ㡥㔰昷㉥戵攴㉣摣㄰慥ぢ㠵ㅢ扢搵㡥㤸ㄳち搷攸敡挶昴摡㘳㠳つ攳㠲戵攱㡥㕣挸愸戵㜵ㅢ㕤ㄵ慥㙢慡㙥㥡摢戵昶㤸挶昰愴㘰摤戴㌰㕤搲㙡㡦㙣慥慥敡搸㔱㜵散㤸搲攱〰慦挶㠸㌶搹㈳ㅢ㐲㘵搳㠳つ㑤㔲愲㙡戹㕥扥㡥㉤㐴ㅡ敥㙡ㄶ户愲捣戸㈸捡㔴㕥㕤㝢㔴戸愱㉥㕣挳㤵㔰扣㠱㜱㑥挲㠹㑤㝤㤴ㅣ搳ㅢち愳㍡敢晤㡤㕤攱㕡慣㑣㥡扥㌰扥㝥㌰㝤づ㉦ㅢ㍦慥㙣攸攴ㄱ攳昰捥ㅡ㤶㕦㍣愸㕦㘶扦㐱晤捡㡥ㅦ㤴㤹搵㝦㐰扦〱搶扥㜴敦て愳㍡扥㡢㝤搹㤹㡥晢㔳㙡㐵㌰戵愲㌲戵㈲㤴㕡㔱㤵㕡ㄱ㑥慤㠸愴㔶㑣㑢慤㤸㥥㕡㔱㥤㕡㜱㙡㙡挵っ昸㤸㔷㝡愷㑥愹晡戵愰攰慣㠹㔹㝦昴ㅦ㜲㐷搳ㄵ摢ㄶ㍦昴攸捦㡡扢慦散挷晢㘳挱㍡〰挶㤷〵搳昱昰㘱戹㈵搶〰㘲〷挲㈸昵㍡摡挰㜶㔸㍤ㅦ㥦㥦晥昱㘱㐷㕤㝥捦扣㈹攷摦昰挲㉤㡡扢扥㈴ㄸ㐴攷㠳㘰㝣搹㌰㤹㜱晤㉢戴晢㜷晣昸ㄱ愶㠳〷搳㍦〷㐶愹ㄷ㜵昲㥡㝤ㄷ㡤㝥愴攵摥㤱㤷㝣㌴晢㘷摦昰㥢ㅥ㔰㍣愴㐸昲㍣㍡攷挳昸ち㘰〶戹㤲昷㥢㕣摦ㄴ慣挹㉣慢㙦㙣〲㠵晤挷ㄴ㤴㘰㕤㡥ㄵㄵ㌲戶〸㐶愹昵㝡㐵ㅤ收慦㝣昵改㐹㔹㘵攷㑣㥥㌲晤挱〵户ㅤ愶戸昹捡㡡㑡攸㕣ち攳㍢〴愶搵ㄵつ㉢㈸ㅥ㤴搹㉦㌳㈶搹愱㡣㍤っ㐶愹戵㝡㐵攳㉦ㅤ昸㘲㡦㍤㡦ㅡ㝡捦㤴㉤㤵㜳㌶㝣㜲慦攲愱㔱㔶㜴〴㥤〷挳昸㠶挰㤰敦㐲㙢㈸戱㘱㌰㑡慤搶〹㠲摦捦㥦㝣攴愹㙢㠷㉦扢敦㥣昳敥摥戰昱〸挵挳慡㈴ㄸ㑥攷ㄱ㌰扥㤱㌰昱摢㔳㘹晣昶㜴㈴摤㐷挱㈸昵㤰捥ㅤ㡡㑣㌸攵愶㜹搶戰㑢ㄶ㤴㕣攴て㥣㕥愱㜸戴㤶摣㘳攸㝣ㄴ㡣㙦㉣㑣㝣敥晣昸摣㐷搳㝤ㅣ㡣㔲昷敡摣攷㕥戹㙡攴散㔱㤳㠷慣昲晢换㕦㝡㈰㜷㡢攲㐶㉢戹㈷搰㜹㈲㡣㙦ㄲ㑣㝣㙥扤㥤挴㐸㉤愷晢㘴ㄸ愵敥搰戹ㅦ㝥改ㄱ㙢㐲搷ㄵ㘳㤶扥昵晤㉥㐳㘷㝣戸㡦攲戹㐵㜲ㅦ㑢攷㈹㌰扥攳㘰㕡㔵㙦っ搴㜳㙤㈶挷㌳昶〴ㄸ愵㙥搵㉢晡㍥昴挷〳㝤捥敦㍤敥愱攱扤换㔷㥣㤹扤㕥昱晣㈵㉢㍡㠹捥㈷挳昸㑥㠱愱㝡㐵㔶〵戱愹㌰㑡㉤搱〹摥㉣ㅢ戱晣换㑤慦㡥㕤扡㜶㝢昶攸㑢㑢戶㈹㥥晢㈴㐱㈵㥤㐳㌰扥㉡㤸昸扤愵挰㘶搸戱ㄱ㠷改ㅦ㠱㔱㙡戱㑥晥昱㠹慦て㕣㝣挲㠲戱㜷ㅤ㌴㜲搹㥡㜳户て㔲㍣愷㑡昲改㜴慥㠶昱㥤ちㄳ㥦扣㈸㈱㌹てㄶ㔶つ㡣㔲㔷攸攴挷ㅤ㍥㜴敦〹捦敦㌵散攲㌳㙥ㅤ戱㝥晢㑤攷㈹㥥慢㈵㜹ㅤ㥤敢㘱㝣㌳㘱㕡攵㜸ㄸ㜶㐵搷ㅥ㜲ㅡ㘳ㅢ㘰㤴㕡愸㔷搴㘷昶慦㔵㙢㔷晥㔹戶戲昷慡㤹摤㔶敤昶㠹攲昵㠰慣愸㠹捥捤㌰扥㔹㌰㜱ㅢ㑡㐱㑥晣㐶㌸㥢敥㜳㘰㤴扡㔰攷㝥㜴挴戴收㡤㔷晥㍥昴㥣扡戳扦ㄹ戰昰慡㑤㡡㤷ㄹ㤲晢㜴㍡㥦〱攳㥢〷ㄳ㤷㍢㕦搳ㅦ摢〸晦㐶昷㌳㘱㤴㍡㐷攷捥㕡㝤㘳敦㙦扢晦㌲收㤱慦捡㤷捦㌹㈸㘵㤹攲搵㡢攴㍥㥢捥攷挰昸捥㠵㠹㘷㕦ㅦ攸ㅤ搲㥥㐷晦扦挳㈸㜵㠶㑥晥㘲搹㐳ㅢ㕥晡攷㈹㈳㔷㠵㉥戸收搶て㡥改慥㜸㔵㈴挹㉦愰昳㠵㌰扥昹㌰昱挹昵㕥敦㐸㝥ㄱ晤㉦㠶㔱慡㔹㈷㉦散㌲昷晥敢㌶慥ㅢ㜲㜵挶愲㠶户敦㥣㕣愳㜸戵㈵挹ㄷ搰㜹㈱㡣敦㔲㤸㜸㔶㜸㔸㜵㥤愲㉥愳晢攵㌰㑡搵敢摣㥢㠶㉤㥢昸挲㠸敢㠷㍣㜲攱慦㑢挷慦摢戱慢攲㐵㥣攴㕥㐴攷㉢㘰㝣㔷挲挴㌷㕣攷㜶㌴晣㉡晡㕦つ愳㔴戵㑥扥晣敢㑥㕤〶㝤㝥挱戰㠵㈹㥦晥晡㐳㜶昶㕡挵㡢㐳㐹㝥㉤㥤ㄷ挳昸慥㠳挱敥㤸㤷㙢㕤㑦散〶ㄸ愵㐲㍡㐱攵搶㘳㍥敤㍦愰搷㤰ぢ㍦㙣摥㤱晦搲㤴搹㙡㜷㔴㑢㠲㥢攸扣〴挶㜷㌳㑣㕣敢捣戶收㘸摤㍦改扦ㄴ㐶愹㤳㜵昲づ㝢㥥晢昵㌷ㄵ㥤㐶摣搷昸收㤷〳搶㘶㝥慥㜸挱㉡挹㙦愱昳慤㌰扥㘵㌰昱戴敡摤㌱戶戱摤㐶昷摢㘱㤴㥡愲㜳捦慤扥昷㠲㤹㜹㉦㡥㕦㝤㔸攵换㐳㤷扣戶㕥敤㠹㙡挹扤㠲捥㜷挰昸㔶挲挴㌵㍣㕦ㅦ愹ㅤつ扦㤳晥㜷挱㈸㌵㔱㈷晦捦敡捤㐱㜵敦㤹㈳㤷扣㝥摤攷〵㘵㕤㜶㈸㕥㕦㑢昲㝢攸㝣㉦㡣敦㍥㤸扤敤昳散㠴㠶㝡㕥㜲㘷づ㙦㙥〸昲㘳挴愰捣ㄳ㙢敢ㅢ㑦戶敥愷昳〳㌰㑡ㅤ愵㌳ㅦ户㘱昳㡤挵㕦ㅦ㍡收戱〳㌳搶㡤㔳㥢㝥散昲㈰慡㈷敡ぢ愳攱つ挱搹戸扡㡣㕤戸攲㙡㥤晦㜶㝥挵㡥ぢ昶㐸㘱愴㌸㤲㥢㕢㔵㤸ㄳ捣て愶㘵㈲㙤㕢慦ㄳ戹㈷㜵㠹㑣愹慥慢慡㥦㉤ㄷ㡥㕤㈲㈳慢㙢㥡挲つ㔲挸㠸攰㡦㝤昱㉢攵慥㤱ㄱ㜳昰愹㈱㘴㕦㘳敥ㄲ㈹ぢ㌷㌴攱㙡扢㘹㙥散挲戳昷戰㘰㘳㌸㔶ㅣ愸㜳て慢㙦慥慢㙡摣换扢戲扣㈹搸ㄴ摥㌳扥㉥㤶㈴㈱慣ㅣ㔷攲攱㐶㘹搲㍥昱㘱挷〶㙢㥡挳㐳攷㔴摢搵㝢挷㔵攳㥡扣扥㌲㜹敤挸㠶昰㘹搱摡㠴ㄶつ挵〷挵㔹㤲㍢愱㤷㜶㤵摤慥捣戲改昵㡤攱㍡㘹摥挰摡〹搵愱ㄹ攱㠶昲㌰㍦㘶㠶慢愴慢扤㔸愵㍦ㄸっㅣ㕦㠷㡥攲㔲扦慡㥦ㄳ㈵搱攱扡慡㜰ㄵ摡㍢ㄳ㉣捦㥤ㅣ慣慣〹敦敡㜲戱搷㠹㡡㍤㕣昰挸晡㔰㜳㘳㔹㝤㕤㔳㐳㝤㡤扢㘶㘸搵慣㈰㍥㡣㔴ㅤ㕤㕦ㄵ敥㈸慦ㄴ摢慡㤴づㅤ㤴㑡挹昲扡慡㘷敥㐶㕥昷㍢㌶ㄲ㝥扡㘸摤搹戱ㄱ搱搹昳昳㐲㌴㌳ㄶㅣㅢㄹ晤〷戴摡ㄲ攷㐶㐸敦㥣㔶扤㍤㌶㔲〶敤敥摥昱戲㈷㐱ㅦ攸㔰ㄳ收㕥㤹摡㍦㜹捡搸㜶戹㤳㤶㍡㔴攱㕤〵㝡户㐲㥡愴㡤㙥㝢敤敢㥣㥡摡㔳昷㝥挴㉣㝣攴ㅣㄵ慣慢慡〹㌷戴㝡㑦㐴戱㐵搶㐳㌴て搳㍣㐲昳㈸捤㘳㌰㘹挳㜱㡣㑢捡㘸㐷㜸愸㌹㙡㙥摡散敡慡愶改扥改攱敡㘹搳㥢㠰攱㕥㑡㝡㍡改㑥㜸㔹慢〱㔹㡦搳㍣〱攳昷愷昸㕡昰㌷挵攷户㥥攴㥦㌵㌰ㄹ收㌳㜷愶扤㘵晡㔳搲晡〲晥扦㝦敡㑤㐵㤴㈵ㅦ戲㜱ㄷ愴㌱慤ㄶ㜹ㅢ㍢㜴昰㘲㘳㔴戰㜱㝡ㄳ㜷挴搶㉢㤹㙦㉤捤㔳㌰㕤搶挱㡣ㅢㄵ慥挱㙥晣摦扡㠱㤲戶㉦㜲敥昴㠳㍡㉦敦㜶慤㉤㥦㕢ㄷ㥡摥㔰㕦㠷摢㔸挳㠳㑤挱愱㈱摣㡤㘸㔴㐱㕦敤搸晡戲收㈶㕦敤愸㙡晣改㔲㍢㈹㍣㌳ㅣ㙣㉡挳㘱扡愹㙢敤㔸摣挹㤰攳攸攸慡㌹㘹戵昶㑤㠸攱攱挶㤰挵扢ㄵ愳㜱㔸㥡攳挳ㄲ㡥戳㕤㙡㜹愰〹捦㘹㘲敡㑥戵ㄳ㠲戸摢搱㘴挱㘹愰㐴搹㑢㡣散㉡㤸㠹昶敢ㄲ㌲〴㘴搱㤱愵戳〰㜶愶ㄴ㙥㌹㌸㠳攲〴摣㔱摢昸㍤攸㤸愶敡㥡挶㙣㑤㙦昶昰㝡摣捤ち换㡤㍣搲敥昳㘱〳昳戵㉡㔶晣㡥捥摢ㅤ攳㐳㤵㜶㕡㌴攵挸㠶晡收㤹晢㈰搷㝦㉢て㜳愵㔸㑦挳㉣昹㘱挵愱晢摤㜸昷づ晤昷㉣散㐲昲戲晡搱愳〵㠶㐵晣㤱㤷戵ㅥ㝦晣慤搵愵昵㠷㠷攷㤱㌶挹㥤㤹㌴昸㜷愹㐵㙦㈷㌷㠴攵㔶㔳扡ㄴ收捥っ㜷慤㥤㔲摦㌰愳戲扥㝥〶挵敦㈶愵挶改攱㜰ㄳ敦摦㜴搶户慢戸慣㤴敡搰挱㜵㌷挶㜱愳愷て昲晢㌶挲㜴ㅤ㕡㔳㤳㘹㌲㌶晡㕥〰搴〱㘷ㄴ摦㡢㔸攸㔳㔶㍥㘹㘸收慣攲摣散晣散扣㡡攱㤳㠶㡥㥣㥣㌹㘲㑥戰㜶㘶㑤㌸㝢㑥㑤㘳慤捡〱〹扣搷㌲晢㥡㡢挶㐵㔲户ㅦ戹攸改㜷换昷昸㜸晢ㅣ㜵戰慥㐸戸㡢戳㍦搲㘶攲㙤扤㐲昳㉡捤㙢㌴慦搳扣〱愳〶㈰㤴㠷慣昵戸㝦㔰㠱晤扦ㄷ㉥昰扥挵㘶㤶㘲扤㐵昳㌶捤㍢㌰㌸昰㠸㄰ㅤ晤搶㝢㈸晡晥㐳㑣㡥搴㤹㤳㐱㤳㕦愹〳㠰昰戰㘳扤㑦昳〱㡣ㅡ〰挳ㅤ㌴挵摡〴㤳㔴攵㉣㝡戴挰愰ㅤ㌱㤵㍦〶攰户㕡愹㔳〷挲㠳㑡㕢㘴搶㈲㤷ㄶ㜹㔴扢㈲㡤㈷㑦扤㜴㐵挲捤慡㐱〸换㘴晣㌷㌴摦搲㝣㐷昳㍤捤㘶ㄸ㤵㠱㔰昲㠴㘵昷换晡ㄱ㘵敢㈷㥡㉤㌰㠶㈷ㅣ㥦㝦㈱挶攳戳㍦㐵ㅤ㠴㍦㐲捥㔶㠲扦挱愸㠳㘱㙣㜲戶㘱㈹㈹㌹搹っ㘸㠱挱捡愳㙢户晥〰攰户㕡愹㔳㌹昰昰㈲攷昷㍦㤳㤰戳㕤㔷㈴摣㙣换㐳愶㑣扣㉤㥦㠲改㐴㤳㑥㘳搱昸㘱搴捦〸昵㈶愷ぢ㝤扡搲㜴㠳㜱㤰ㄳ㐰搱搷ㅤ㈶昱攴愵昲戱戲扥㕣㘱て搴㕢㍤㘱㔴㈱㡡㌶㔹扢愰㤸㤴慣〲㐶戵挰戸挸摡つ㈱㝥慢㤵㍡㔵㠴㄰㉦戲㍥㑡㐶搶㠷扡㈲攱㠶㘱〹㌲㘵攲㙤㘵㘲愵㔶㕦㥡㝥㌴晢搲昴㠷㔱敦㈶㈵㙢㝦晡ㅣ㐰㤳〵攳㈰敢㐰㘲㝡㑢㉡㐵昲扥㕣挱㈰㠲〷挱愸㐳㔱戴挹挹㐶㌱㈹㌹㠷㌰慡〵挶㐵㑥㉥㐲晣㔶㉢㜵敡㌰㠴㜸㤱昳㙣㌲㜲㥥搱ㄵ〹㌷㌹㡦㐰愶㑣扣慤㐳戰㔲敢㔰㥡挳㘸づ愷㌹〲㐶㍤愹挹㌹づ㠷㈲昶敤搱づ㈹㈹慦㘱㌹挵ㅡ㐲㥦愱㌴挳㘰っ㌹㌸ㅣつ㈷㈶㠷㈳愵〶挳戳㉦扤㐷ㄲ㍣ㄲ㐶つ㐵搱㈶㘷ㄴ㡡㐹挹ㄹ挲愸ㄶㄸㄷ㌹㐷㈱挴㙦戵㔲愷㠶㈱挴㡢㥣扢㤲㤱㜳愷慥㐸戸㠱㍢ㅣ㤹㌲昱戶㈶㘳愵搶㌱㌴挷搲㑣愱㌹づ㐶摤愶挹㠱㤳晢㘵㥤㐰㥦ㄳ㘹㑥㠲㌱攴攰ㄸ㜴ち㌱扤攵㡣㐰㔰㕦扣慤愹〴㠳㌰㡡㌷㝦㙤㜲㉡㔱㑣㑡捥㐸㐶戵挰戸挸〹㈳挴㙦戵㔲愷㐶㈱挴㡢㥣㉢㤳㤱㜳㠵慥㐸戸〳㍤〶㤹㌲昱戶敡戰㔲慢㥥㘶㈶捤㘹㌴つ㌰㙡㘱㔲㜲㥡攸搳㑣㌳ぢ挶㐱捥ㅣ㘲㥡㥣愳㤰扣㉦㔷㜰㍡挱㌳㘰搴搱㈸摡攴捣㐳㌱㈹㌹㘳ㄹ搵〲攳㈲攷㉣㠴昸慤㔶敡搴㌸㠴㜸㤱㜳㝡㌲㜲收敡㡡㠴㕢攸ㄳ㤰㈹ㄳ㙦㙢㍥㔶㙡㕤㐴㜳㌱捤㈵㌴ぢ㘰㔴㘳㔲㜲㉥愵捦㘵㌴㤷挳㌸挸㔹㐴㑣㤳挳扢昲㝤戹㠲㉢〹㕥〵愳捡㔱戴挹戹ㅡ挵愴攴㑣㘲㔴ぢ㡣㡢㥣挵〸昱㕢慤搴愹挹〸昱㈲㘷㙡㌲㜲㉡㜴㐵挲ㄸ挰戱挸㤴㠹户戵ㄴ㉢戵晥㐵㜳ぢ捤慤㌴换㘰搴昱㐹挹戹㥤㍥换㘹㔶挰㌸挸㔹㐹㑣㤳挳㘱㠵扥㕣挱㕤〴敦㠶㔱挷愳㘸㤳㜳て㡡㐹挹㌹㡥㔱㉤㌰㉥㜲敥㐷㠸摦㙡愵㑥㥤㠰㄰㉦㜲㐶㈶㈳㘷㠴慥㐸ㄸ户㌸〹㤹㌲昱戶㔶㘱愵搶㙡㥡挷㘹㥥愰㘹㠱㔱㠳㌵㌹摦攳晡戰〰㐰散晡㜰つ㝤搶搲㍣〵㘳挸挱〱昹㘹ㄴ㝤捦㄰㜳㕤ㅦ㥥㡣昵昴攵扡㥥㐵㤵戵ㅥ㐶㔵愰㘸昳昴ㅣ㡡㐹㜹㍡㠵㔱㉤㌰㉥㥥㌶㈲〴〷戸攴㜵㙡㉡敡扣㜸ㅡ㤴㡣愷㠱扡㈲㘱㜸愶ㄲ㤹㌲昱戶摥挰㑡慤㌷㘹摥愲㜹㥢收ㅤㄸ戵㥦收〹㑥敥㤷昵ㅥ㝤晥㐳昳㍥㡣攱〹挷收㑤挴昴㐶ㄴ㐲㔰㕦扣慤㡦〸㝥っ愳挲㈸摡攴㝣㠲㘲㔲㜲慡ㄸ搵〲攳㈲攷㜳㠴昸慤㔶敡㔴〴㈱㕥攴昴㐸㐶㑥㜷㕤㤱㌰扣㌴ㅤ㤹㌲昱戶㌶㘳愵搶て㌴㍦搲晣㐴戳〵㐶㜵㑥㑡捥㉦昴昹㤵㘶㉢㡣㠳㥣㙤挴㌴㌹搵㐸摥㤷㉢昸㥤攰ㅦ㌰㡡㈳㔳㌶㌹㝦愲㤸㤴㥣㔳ㄹ搵〲攳㈲㐷愵㤲㥣㔶敡㔴つ㐲扣挸搹晡㐷㤲㡢攷㕦㜵㐵挲昰㔸ㅤ㌲㘵攲㙤昹戱㔲慢㌳㑤ㄷ㥡慥㌴摤㘰搴て〸昵扥㜸收㡣ㅡ慢㍢㑤てㄸ〷㌹扢㐸〵㍡㡥㑦ㄶ昵㐸摥㤷㉢搸㤵攰㙥㌰㡡愳㘹㌶㌹扢愳㤸㤴㥣㤹㡣㙡㠱㜱㤱戳ㄷ㐲晣㔶㉢㜵慡〱㈱㕥攴扣㥦㡣㥣晦攸㡡㠴㈱扤㈶㘴捡挴摢敡捦戶敦㐷戳㍦捤〱㌴㔹㌰敡捤愴攴ㅣ㐸㥦㠱㌴㠳㘰ㅣ攴㘴ㄳ㕢㠳慣㈰愷ㄹ㝦㠴㥣ㅣ㠲戹㌰㡡挳㠱㌶㌹㜹㈸㈶㈵㘷ㄶ㥢搵〲攳㈲愷㄰㈱㝥慢㤵㍡㌵〷㈱㕥攴㍣㤵㡣㥣戵扡㈲㘱㑣昲㜴㘴捡挴摢㍡㠲㙤ㅦ㑣㌳㠴㘶㈸捤㌰ㄸ戵㍡㈹㌹挳改㌳㠲㘶㈴㡣㠳㥣㔱挴搶㈰㉢挸㌹〳㝦㠴㥣㌱〴㡦㠲㔱㝦〳㘴㤳㌳ㄶ挵愴攴捣㘳戳㕡㘰㕣攴㡣㐷㠸摦㙡愵㑥㥤㠹㄰㉦㜲㔶㈴㈳㘷戹慥㐸ㄸ㔴㍤ㅢ㤹㌲昱戶昸㐱挱㍡㥥收〴㥡ㄳ㘹㑥㠲㔱晦㑡㑡捥㈹昴"}}]
[null,null,null,"Decisioneering:7.0.0.0"]

{"sheet":"Instructions","index":1,"n_rows":203,"n_cols":11,"rows_kept":203,"cut":false,"hidden":true,"merged":[[149,5,150,6]]}
["FHWA COST ESTIMATE REVIEW (CER) TEMPLATE"]
[null,"At a very basic level this template takes estimate's current year (CY) costs and inflates it to the year of expenditure (YOE)."]
[null,"Large Major Projects are often broken into several project segments, sometimes spanning many years."]
[null,"Costs that occur at different points in time should be inflated separately to account for the varying durations."]
[null,"Project segments are further divided into Project Phases to include Preliminary Engineering(PE),  Environmental Mitigation(EM), Utilities(UT), Right of Way(ROW), and Construction (CN) because these costs usually occur at different points in time, have different durations, and therefore need to be separated to compute their year of expenditure. Construction Engineering(CE) and Change Orders (CO) are often associated with CN. Phases that occur at approximately the same time are grouped together. For example, PE+FD+EM, UT+ROW, and CN+CE+CO"]
[null,"The estimate must include all prior costs paid to date by the project account"]
[null,"The project sponsor's estimate should be examined to identify the costs for PE, ROW, and CN for each project segment."]
[null,"Large Major Projects occuring over many years are often broken into discrete project segments based on the avaibility of project funds to support PE, ROW and CN phases"]
[null,"Contingency should be identified and removed from the base.  However, that portion of contingency that includes allowances or construction change orders should remain in the base estimate."]
[null,"Contingency should be discussed with the project sponsor to understand what it represents."]
[]
["General Use"]
[null,"This spreadsheet should only be used by an advanced Excel user who is proficient at using Oracle Crystal Ball, familiar with establishing Project Segments/Phases and expert at solving spreadsheet problems. New users should shadow more experienced users before attempting to conduct a cost estimate review using this template. "]
[null,"The FHWA CER guidance should be referenced for details about process and terminology."]
[null,"The spreadsheet formulas must be adjusted to reflect the specific details of the each project."]
[null,"In general, entries should be made in yellow shaded cells.  "]
[null,"Lime Green shaded cells are reserved for Crystal Ball except for column headings."]
[null,"Formulas and cell references will need to be established to represent your specific major project."]
[]
["Names"]
[null,"The Names sheet is where Excel Named Ranges are defined."]
[null,"The named ranges are used as Data Validation inputs."]
[null,"The breakout for Project Phase assignment should remain somewhat consistent (PE, ROW, and CN)"]
[null,"It is most likely that the naming convention will need to be updated for the Segment under review."]
[null,"Other costs can be included where appropriate i.e. Final Design (FD), Environmental  Mitigation(EM) etc."]
[null,"Main purpose is to identify how to break the base cost into Project Phases, start dates, and durations."]
[null,"This information is used to identify where costs occur (base and risks) and how to apply inflation."]
[null,"This template recognizes a variety of Project Phases of costs.  They can be changed on the Names tab if necessary."]
[null,null,"Phases that occur at approximately the same time and share similar inflation rates can be grouped together."]
[null,null,"It is important to group as many phases as possible to minimize the cancelling effect of uncorrelated distributions."]
[null,null,"1) Preliminary Engineering (PE), Final Design(FD), or Environmental Mitigation (EM)"]
[null,null,"2) Right of Way (ROW) and Utility (UT)"]
[null,null,"3) Construction Costs (CN), Construction Engineering (CE), and Construction Change Orders (CO)"]
[]
[null,null,null,"Project Phase"]
[null,null,null,"PE+FD+EM"]
[null,null,null,"UT+ROW"]
[null,null,null,"CN+CE+CO"]
[null,null,null,"Total Segment"]
[]
["BaseCost&Schedule"]
[null,null,"The sequence of the segments and phases is represented by using start-finish, finish-start, or finish-finish, and nil logical relationships. This is for visulization purposes only and currently is not used by the model formulas."]
[null,null,null,"Logical Relationship"]
[null,null,null,"Start - Start"]
[null,null,null,"Start - Finish "]
[null,null,null,"Finish - Start"]
[null,null,null,"Finish - Finish"]
[null,null,null,"Nil "]
[]
[null,null,"Breaking the base cost into too many segments should be avoided to prevent loss of variation in the base due to the canceling affect of uncorrelated distributions."]
[null,null,"For segments that occur more than say 7 to 10 years and further out consider retaining the contingency within the base estimate and not breaking into Phases."]
[null,null,null,"A benefit of this technique is that we are not forced to identify risks that occur too far out into the future."]
[null,null,null,"A benefit of this technique is that we limit the number of distribution curves that must be modeled."]
[null,null,null,"The cost and schedule risk in this case is modeled within the risk register using AASHTO estimates of contingency and discussions with the Project sponsor."]
[null,"Schedule: Projectwide Duration Analysis"]
[null,null,"The purpose of this section is to identify where projectwide risks occur and how to apply inflation."]
[null,"Base Costs: Prior and Fixed Costs:"]
[null,null,"Enter all prior expended and fixed costs charged to the project account."]
[null,"Base Cost and Schedule Estimate and Variability:"]
[null,null,"Some segment on Major Projects may occur far into the future and identifying these risks may create additional uncertainty."]
[null,null,null,"For segment that occur greater than 7 years into the future the CER team may choose to model risk using the Project Sponsor's estimate of contingency."]
[null,null,"For segment that retain contingency:"]
[null,null,null,"Do not model variation or market condition around the cost or schedule for these segments"]
[null,null,null,"This will be accounted for in the risk register."]
[null,null,"Base variability is a measure of uncertainty and variability associated with the estimating process"]
[null,null,"Base variability is a function of the projects current level of design and the process used to develop the estimate"]
[null,null,"Base variability usually does not exceed +/- 5 to 15% of the total construction and right-of-way costs depending on the level of design."]
[null,null,null,"At the 89-90% level of design base variability would be around 5 to 2%"]
[null,null,null,"At the 20-30% level of design base variability would be around 15 to 10%"]
[null,"Market Conditions: Probability (i.e. likelihood)"]
[null,null,"This section is used to determine the probability (likeliehood) of the better than planned, worse than planned market condition scenarios."]
[null,null,"Market conditions is a function of the anticipated level of competition at the time of project letting."]
[null,null,"Enter the probability estimates into the yellow shaded cells and copy and paste into the CB cells.  "]
[null,null,"Pcalcs are probability calculations used for 3 mutually exclusive events"]
[null,"Market Conditions: Impact (i.e. offset from base)"]
[null,null,"This section is used to determine the impact for the better than planned and worse than planned distribution curves."]
[null,null,"Impact is defined by the percentage offset from the as-planned distribution curve."]
[null,null,"Enter the percent offset into the yellow shaded cells."]
[null,"Market Condition \"Values\" Carry Forward to YOE Sheet"]
[null,null,"This section is used to compute the market condition cost estimate in current year dollars"]
[null,null,"Crystal ball assumption curves must utilize a hardcoded value to function properly. Copy and paste the appropriate cells using the guidance provided in the columns"]
["Risk Identification"]
[null,"Use this sheet to identify risks for inclusion in the risk register "]
[null,"The Project phases in the Risk identification tab were classified as listed below"]
[null,null,null,"Structures and Geo Tech/Soils"]
[null,null,null,"Pavement"]
[null,null,null,"Traffic "]
[null,null,null,"R/W, Utilities and Railroads"]
[null,null,null,"Design"]
[null,null,null,"Maintenance"]
[null,null,null,"Public/Local Gov't Involvement & Project Management"]
[null,null,null,"Scheduling and Funding"]
[null,null,null,"Environmental & Drainage"]
[null,null,null,"Inflation, Delivery and Contingencies"]
[null,null,null,"Construction"]
["Risk Register"]
[null,"The purpose of the risk register is to provide an area to quantify the effects of both cost and schedule risks.",null,null,null,null,null,null,null,null,"Help Me (Click Me)"]
[null,"Where necessary, establish appropriate linkages to basecost to model segments were cost and schedule contingency was retained",null,null,null,null,null,null,null,null,"(Video: Show Me)"]
[null,"The risk register accounts for the relationship of a prior risks so the order of risks is important."]
[null,"The relationships that can be modeled include independent, mutually inclusive, and mutually exclusive."]
[null,"Independent- the risk is independent of the previous risk. Mutually Inclusive(MI)- the risk may occur only when the previous risk occurs. Mutually Exclusive (ME)- the risk may occur when the above risk doesn't occur."]
[null,"The Project Phase assignment and Segment is used to identify how to inflate risk register costs."]
[null,"Ensure that all risks are correctly categorized by the Project Phase and project Segment"]
[null,"Projectwide, minor aggregate, and unidentified risk may also be defined in the Risk register. There is no requirement that projectwide or minor aggreagate risks be defined. How risks are defined depends on each cost estimate review."]
[]
["Correlation "]
[null,"The correlation between two variables (X and Y) measures the strength of the linear relationship between them.  The correlation coefficient is always between −1 and 1.  Positive values of the correlation coefficient indicate that greater values of one variable are associated with greater values of the other.  Negative values of the correlation coefficient indicate that greater values of one variable are associated with lesser values of the other.  Values of the correlation coefficient close to 1 or to −1 indicate a strong linear relationship. Values close to 0 indicate a weak linear relationship. The correlation coefficient equal to 1 (or to −1) means that the variables move entirely together (perfect linear relationship); and the correlation coefficient of 0 means that there is no relationship between the two variables—they are uncorrelated."]
[null,"A highway construction project is often divided by several segments and includes variety of risks and uncertainties.  These segments are generally correlated.  Similarly, the risk factors within the segments or between segments are not always uncorrelated. As a result, it is necessary to estimate a correlation between segments or risk factors in the probabilistic estimating process.  There are two types of correlation: subjective and objective correlation.  The subjective correlation involves assigning measures of correlation between variables by using experienced personnel or experts due to lack of data.  The objective correlation between two variables is determined based on statistical analysis methods and sampling procedures and simulations which often require a high volume of data available."]
[null,"Estimating correlations between project segments or risk variables is a challenging task.  For example, it is difficult for the estimator to estimate the correlation coefficient between Design Phase (PE+ FD+EM) and Construction Phase (CN+CE+CO) or between geotechnical risk and foundation risk.   However, although the estimators may not know the correlation coefficients between these items, they may know that these costs associated with these items are highly positively correlated.  This means that if there is a tendency for cost of geotechnical risk to go up, that will cause the cost of foundation structure to increase.  The researchers show that most of the correlation values in cost estimating are positive correlations, i.e., values between 0 and 1 (Touran, 1992)."]
[null,"Correlations between project segments/phases or risk variables can be qualitatively assessed by experienced personnel.  Based on the previous experience and specific conditions, the experts can estimate the correlation as low, moderate, or high.  "]
[]
[null,"Correlations Between Segments and Phases:"]
[]
[null,"The template includes the option to model correlations between segments and phases.  Some segment/phases  might be related (e.g., because of a common underlying factor), such that if one segment/phase is on the high end of its range in market values, the related segment/phase would also tend to be on the high end of its range (positive correlation) or on the low end of its range (negative correlation).  "]
[null,"Segment/phase correlations should be input by the FHWA modeler after gaining a solid understanding of the questions that follow.  Inclusion of correlations will not change the mean output, but it will increase the dispersion (std. dev. and 70-80% confidence interval) of the results.  When the FHWA modeler believes that correlations exist, they should be included.  However, the correlation function should not be “abused” by simply adding correlations to drive a wider dispersion in the model.  "]
[null,"Reasons for segment correlations include, but are not limited to, the following questions:"]
[null,null,"To maintain transparency correlation assumptions must be documented.  If they are not defensible they should not be established."]
[null,null,"Consider the following questions when deciding to correlate segments and phases."]
[null,null,"If constructed within approximately the same timeframe then possibly correlate and consider the additional questions."]
[null,null,null,"built with similar construction processes and materials?"]
[null,null,null,"create a strain on contractor pool for other reasons?"]
[null,null,null,"likely to experience similar third party contexts (e.g., in the same town, county, etc.)?"]
[null,null,null,"likely to experience similar internal department contexts (e.g., changes in leadership, competing resources, etc.)?"]
[null,null,null,"financed by the same sources of funding?"]
[null,null,null,"of other reasons?"]
[null,null,"If not constructed within the same timeframe - definetely do not correlate."]
[null,null,null,"ROW and Construction should not be correlated regardless of timeframe because they are NOT related in any tangible way."]
[]
[null,"Correlations Between Risks in Risk Register:"]
[]
[null,"The template includes the option to model correlations between risks in the risk register.  Some risks might be related (e.g., because of a common underlying factor), such that if one risk is on the high end of its range, the related risk would also tend to be on the high end of its range (positive correlation) or on the low end of its range (negative correlation).  "]
[null,"Similar to the segment/phase correlations, risk correlations should be input by the FHWA modeler after gaining a solid understanding of the questions that follow.  It is not suggested to ask the workshop participants about the correlations directly as they generally do not have experience or training to make these judgements.  "]
[null,"As previously stated, FHWA modelers should include these correlations when they believe that there is a basis for the correlation, but they should not include correlations simply with the goal of increasing the dispersion of the output."]
[null,"Reasons for segment correlations include, but are not limited to, the following questions:"]
[null,null,"Are two risks related (positively or negatively) because:"]
[null,null,"their impact stems from the same construction materials and/or processes?"]
[null,null,"the estimates of their impact could be affected by similar external conditions (e.g., escalation, public involvement)?"]
[null,null,"the estimates of their impact could be affected by similar internal project factors (e.g., influence of management, organizational priorties)?"]
[null,null,"their probability of occurrence is affected by similar external conditions?"]
[null,null,"their probability of occurrence is affected by similar internal project factors?"]
[null,null,"the occurrence of one risk does not trigger the other risk, but it increases (positive correlation) or decreases (negative correlation) the likelihood?"]
[null,null,"risks may occur at the same timeframe but are not directly modeled as such in the schedule?"]
[null,null,"of other reasons?"]
[]
[]
[null,"Correlation can be modeled in Crystal Ball using a correlation matrix tool.  When using the correlation matrix tool, Crystal Ball automatically refers the correlation coefficients to a matrix that it creates in the spreadsheet.  It is noted that when assigning subjective correlation in Crystal Ball, inconsistent issues may arise in correlation matrix.  Crystal Ball provides an option to adjust inconsistent to consistent coefficients before running simulation.  This adjustment is not a matter with regard to the correlation evaluation.  "]
[]
[]
[null,null,null,"Correlation Assessments"]
[null,null,null,"High Positive",null,"Suggestion of Correlation Coefficients  (Risk Assessors Handbook, 2010)"]
[null,null,null,"Moderate Positive"]
[null,null,null,"Low Positive",null,"High",0.75]
[null,null,null,"High Negative",null,"Moderate",0.5]
[null,null,null,"Moderate Negative",null,"Low",0.25]
[null,null,null,"Low Negative"]
[null,null,null,"Nil"]
[]
["AggMinRisks","This sheet should be used to document any minor or less significant risks that are identified during the review."]
[null,"The review team may determine a threshold for cost and/or schedule that would trigger a risk to be categorized a minor risk."]
[null,"The aggregate minor risk table can also be a good tool where the risk facilitator can acknowledge risks in order to move the discussion along."]
[]
["Adjustments","This sheet is used to document changes made during the review to the total project costs as submitted by the project sponsor."]
[null,"All changes should be shown in current year dollars."]
[null,"Costs are not shown in year of expenditure dollars to avoid comparing the Project Sponsor's estimate that included contingency to the post review estimate that includes a risk register.  The two are not comparable."]
[]
["Inflation","Use this sheet to determine the appropriate end of year inflation factor."]
[]
[]
["Year of Expenditure (YOE)","The YOE sheet inflates the base costs and risk costs to their appropriate YOE based on their phase assignment"]
[null,"All forecast curves are defined on this sheet.  This forecast curves include the total project costs (YOE), total project cost (CY), and project completion date."]
[null,"In addition to the total project forecast curves, if the project is not fully funded, apply a forecast curve to each funded phase."]
[]
[]
["Report","This sheet is provided to document the final results of the crystal bll simulation used in the final report. On the crystal ball ribbon under Create Report users should set report Preferences/Options to current workbook and ensure the sheet name is identified as report as shown in the image below. This will prevent users from including non related reports in the final spreadsheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TeachMe","CER concept videos"]
[null,"For an instructional video that explains the CER template in detail, please click the following link."]
[null,"(Show Me)"]
[]
["Resources"]
[null,"This Sheet details the useful links and basic conceptual ideas of techniques and methods adapted in this template "]
[]
["Best Practices","Base Estimate should clearly separate out contingency and allowances – prevents double counting."]
[null,"Project risks should be evaluated separately from the base estimate."]
[null,"Review risk register with team prior to the CER.  Risk should be identified & quantified."]
[null,"Limit the number of variables modeled in Crystal Ball."]
[null,"Limit the number of phases evaluated."]
[null,"Clearly define (prior to the review) inflation and escalation.  These were used interchangeably."]
[null,"Incorporate market condition impacts into our model."]

{"sheet":"Disclaimer","index":2,"n_rows":27,"n_cols":1,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Updates"]
["This excel template is regularly updated by FHWA.  Please contact Ian.Cavanaugh@dot.gov to ensure you have the latest version before use."]
[]
["Add-ins"]
["This template uses Oracle Crystal Ball add-in.  Please ensure you have installed the right add-in (32/64 bit) for your version of Excel."]
[]
["Limited Warranty and Limitations of Remedies"]
["This software product is provided “as‐is,” without warranty of any kind, either expressed or implied (but not limited to the implied"]
["warranties of merchantability and fitness for a particular purpose). The Federal Highway Administration (FHWA) and distributor do"]
["not warrant that the functions contained in the software will meet the end‐user's requirements or that the operation of the"]
["software will be uninterrupted and error‐free. Under no circumstances will the FHWA or the distributor be liable to the end user for"]
["any damages or claimed lost profits, lost savings, or other incidental or consequential damages rising out of the use or inability to"]
["use the software (even if these organizations have been advised of the possibility of such damages), or for any claim by any other"]
["party."]
[]
["Notice"]
["The use and testing of the software is being done strictly on a voluntary basis. In exchange for the provision of"]
["software, the user agrees that the Federal Highway Administration, U.S. Department of Transportation, any other agency of the"]
["Federal Government or distributor shall not be responsible for any errors, damage or other liability that may result from any and all"]
["use of the software, including installation and testing of the software. The user further agrees to hold the FHWA, the Federal"]
["Government, and distributor harmless from any resulting liability. The user agrees that this hold harmless provision shall flow to any"]
["person to whom or any entity to which the user provides the software. It is the user's full responsibility to inform any person"]
["to whom or any entity to which it provides the software of this hold harmless provision."]
["The origin of this software must not be misrepresented; there shall be no claim that this software is the product of or written"]
["by any individual, company or organization other than the Federal Government. Altered versions of this software shall be"]
["plainly marked as ‘altered’ and must not be misrepresented as being the original software. This notice may not be removed"]
["or altered from any distribution, recording, copy, or use of this software."]

{"sheet":"InputSource","index":3,"n_rows":153,"n_cols":14,"rows_kept":153,"cut":false,"hidden":true,"merged":[]}
["Reference:"]
["SLIDING SCALE CONTINGENCIES FOR THE HIGHWAY CONSTRUCTION"]
["Thesis by Adeniyi O. Olumide, Jr."]
["Texas A&M University"]
["2009-12-01"]
["Advisor: Stuart D. Anderson"]
["Source:","https://design.transportation.org/wp-content/uploads/sites/21/2019/09/Sliding-Scale-Contingencies-for-the-Highway-Construction-Project-Development-Process.pdf"]
[]
["Project Complexity"]
["Non-complex"]
["Moderately complex"]
["Most complex"]
[]
[]
[{"$f":"ProjectComplexity","v":"Moderately complex"},null,"Defintion","Defintion","Defintion","Defintion","Contingency","Contingency","Contingency","Contingency"]
["Project Complexity","Project Type","Phase Description","LowLevelDefinition","MidLevelDefintion","HighLevelDefinition","RangeDefinition","Low","MLE","High","ContingencyRange",null,null,"Highlighted values show very minor changes from Olumide paper for project defintion.  Changes were made so there would not be any gaps in level of definition."]
["Non-complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Non-complex, 1-5%"},"10 to 20 yrs from letting",1,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":3},5,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"1-5"},23,35,55,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"23-55"}]
["Non-complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Non-complex, 5-15%"},"5 to 10 yrs from letting",5,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":10},15,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"5-15"},20,30,45,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"20-45"}]
["Non-complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Non-complex, 15-40%"},"4 yrs or less from letting",15,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":27.5},40,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"15-40"},15,20,30,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"15-30"}]
["Non-complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Non-complex, 40-70%"},"less than 4 yrs from letting",40,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":55},70,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"40-70"},10,15,22,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"10-22"}]
["Non-complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Non-complex, 70-100%"},"less than 4 yrs from letting",70,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":85},100,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"70-100"},5,9,15,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"5-15"}]
["Moderately complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Moderately complex, 1-10%"},"10 to 20 yrs from letting",1,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":5.5},10,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"1-10"},30,50,75,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"30-75"}]
["Moderately complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Moderately complex, 10-25%"},"5 to 10 yrs from letting",10,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":17.5},25,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"10-25"},25,40,60,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"25-60"}]
["Moderately complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Moderately complex, 25-35%"},"4 yrs or less from letting",25,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":30},35,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"25-35"},20,30,40,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"20-40"}]
["Moderately complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Moderately complex, 35-70%"},"less than 4 yrs from letting",35,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":52.5},70,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"35-70"},14,20,30,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"14-30"}]
["Moderately complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Moderately complex, 70-100%"},"less than 4 yrs from letting",70,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":85},100,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"70-100"},7,10,20,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"7-20"}]
["Most complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Most complex, 1-15%"},"10 to 20 yrs from letting",1,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":8},15,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"1-15"},40,60,100,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"40-100"}]
["Most complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Most complex, 15-35%"},"5 to 10 yrs from letting",15,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":25},35,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"15-35"},35,50,80,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"35-80"}]
["Most complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Most complex, 35-75%"},"4 yrs or less from letting",35,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":55},75,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"35-75"},20,30,49,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"20-49"}]
["Most complex",{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Project Complexity]],\", \",SlidingScaleContingencies[[#This Row],[RangeDefinition]],\"%\")","v":"Most complex, 75-100%"},"less than 4 yrs from letting",75,{"$f":"AVERAGE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":87.5},100,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[LowLevelDefinition]],\"-\",SlidingScaleContingencies[[#This Row],[HighLevelDefinition]])","v":"75-100"},10,20,30,{"$f":"CONCATENATE(SlidingScaleContingencies[[#This Row],[Low]],\"-\",SlidingScaleContingencies[[#This Row],[High]])","v":"10-30"}]
[]
[]
["Definition Range",null,null,"Contingency Range"]
["Non-complex","Moderately complex","Most Complex (Major Project)",{"$f":"A34","v":"Non-complex"},{"$f":"B34","v":"Moderately complex"},"Most Complex (Major Project)"]
[{"$f":"G17","v":"1-5"},{"$f":"G22","v":"1-10"},{"$f":"G27","v":"1-15"},{"$f":"K17","v":"23-55"},{"$f":"K22","v":"30-75"},{"$f":"K27","v":"40-100"}]
[{"$f":"G18","v":"5-15"},{"$f":"G23","v":"10-25"},{"$f":"G28","v":"15-35"},{"$f":"K18","v":"20-45"},{"$f":"K23","v":"25-60"},{"$f":"K28","v":"35-80"}]
[{"$f":"G19","v":"15-40"},{"$f":"G24","v":"25-35"},{"$f":"G29","v":"35-75"},{"$f":"K19","v":"15-30"},{"$f":"K24","v":"20-40"},{"$f":"K29","v":"20-49"}]
[{"$f":"G20","v":"40-70"},{"$f":"G25","v":"35-70"},{"$f":"G30","v":"75-100"},{"$f":"K20","v":"10-22"},{"$f":"K25","v":"14-30"},{"$f":"K30","v":"10-30"}]
[{"$f":"G21","v":"70-100"},{"$f":"G26","v":"70-100"},null,{"$f":"K21","v":"5-15"},{"$f":"K26","v":"7-20"}]
[]
["Cell Linkage","Project Complexity","Position","DefRange","ContRange"]
[{"$f":"IFERROR(VLOOKUP(ProjectComplexity,InputSource!B42:C44,2,FALSE),\"\")","v":2},"Non-complex",1,{"$f":"IFERROR(IF(INDEX(A35:C39,,A42)=0,\"\",INDEX(A35:C39,,A42)),\"\")","v":"1-10"},{"$f":"IFERROR(IF(INDEX(D35:F39,,A42)=0,\"\",INDEX(D35:F39,,A42)),\"\")","v":"30-75"}]
[null,"Moderately complex",2,"10-25","25-60"]
[null,"Most complex",3,"25-35","20-40"]
[null,null,null,"35-70","14-30"]
[null,null,null,"70-100","7-20"]
[]
["Confirm Project Design Completion",{"$f":"IFERROR(VLOOKUP(ProjectDesignCompletion,HOME!H14:H18,1,FALSE),\"\")","v":"25-35"}]
["VlookupReffor Low and High",{"$f":"CONCATENATE(ProjectComplexity,\", \",B48,\"%\")","v":"Moderately complex, 25-35%"}]
["ContingencyTraditionalLow",{"$f":"IFERROR(VLOOKUP($B$49,SlidingScaleContingencies[[Project Type]:[ContingencyRange]],7,FALSE),\"\")","v":20}]
["ContingencyTraditionalMLE",{"$f":"IFERROR(VLOOKUP($B$49,SlidingScaleContingencies[[Project Type]:[ContingencyRange]],8,FALSE),\"\")","v":30}]
["ContingencyTraditionalHigh",{"$f":"IFERROR(VLOOKUP($B$49,SlidingScaleContingencies[[Project Type]:[ContingencyRange]],9,FALSE),\"\")","v":40}]
[]
["Project Complexity Table:"]
["Non-complex","Moderately complex","Most complex"]
[{"$f":"C85","v":"Roadway: Maintenance betterment projects"},{"$f":"C104","v":"Roadway: 3R and 4R projects which do not add capacity."},{"$f":"C132","v":"Roadway: New highways; major relocations"}]
[{"$f":"C86","v":"Roadway: Overlay projects, simple widening without right-of-way (or very minimum right-of-way take) little or no utility coordination"},{"$f":"C105","v":"Roadway: Minor roadway relocations."},{"$f":"C133","v":"Roadway: New interchanges"}]
["Roadway: Non-complex enhancement projects without new bridges (e.g. bike trails)","Roadway: Certain complex (non-trail enhancements) projects.","Roadway: Capacity adding/major widening"]
["Traffic Control: Single traffic control/management projects","Roadway: Slides, subsidence.","Roadway: Major reconstruction (4R; 3R with multi-phase traffic control)"]
["Traffic Control: Non-ITS but minor safety improvements","Traffic Control: Non-ITS but major safety improvements.","Roadway: Congestion Management Studies are required"]
["Structures: Bridge resurfacing or repairs which do not require re-analysis of bridge capacity","Traffic Control: Interconnected traffic control/management projects.","Traffic Control: Multi-phased traffic control for highway or bridge construction that would mandate CPM during construction"]
["Structures: Pipes, box culverts or minor culvert replacements where design can be picked directly from design manual or standards or using simple software where detailed interpretation is not necessary","Structures: Non-complex (straight geometry with minimal skew; designs using AASHTO description factors","Traffic Control: Major ITS (Electronic surveillance, linkages) corridor project"]
["Structures: Sign structures for which the design can be picked up directly from either the standards or using design computer software","Structures: minimal seismic analysis; ","Structures: Unusual (non conventional like segmental, cable stayed, major arches or trusses, steel box girders, movable bridges, etc.)"]
["Structures: Noise walls or retaining walls for which the design can be picked up directly from either the standards or using design computer software","Structures: footings on rock or conventional piles and abutments) bridge replacements with minor (<610m [2,000 ft]) roadway approach work.","Structures: Complex (sharp skewed (less than 70 degree) superstructure, non- conventional piers or abutments, horizontally curved girders, "]
["Right-of- Way: Involve minor right-of-way acquisitions with no displacements, maintain existing access control","Structures: Bridge rehabilitation which requires re-analysis of bridge capacity.","Structures: three dimensional structural analysis, non-conventional piles or caisson foundations, complex seismic analysis, etc.)"]
["Utilities: Minimal, if any","Structures: Bridge mounted signs.","Structures: Major (bridge cost of $5 Million or more-Federal definition)"]
["Environment: Categorical Exclusion (level 1A or 1B)","Structures: Tie back walls.","Structures: Unusual formations (caissons, uncommon piles, mines, Karst situation)"]
["Environment: Minimum interaction with environmental and permitting agencies","Structures: Noise walls.","Right-of-Way: Right-of-Way plans are needed and numerous relocations of residences or displacement of commercial and/or industrial properties are required."]
["Environment: Minor environmental impacts as appropriate have a Statewide Wetland Finding","Structures: Proprietary/non-proprietary walls.","Right-of-Way: A few to over 20 property owners are involved. Major involvement of environmental clean-up. Before and after analysis"]
["Environment: Do not involve cultural resources, hazardous waste, Section 4(f) evaluations or substantial flood plain encroachments","Right-of- Way: Right-of-Way plans needed with less than 20 moderate to significant claims and very few relocations or displacements.","Utilities: Major utility (transmission lines, substations) relocations or heavy multi- utility coordination is involved"]
["Stakeholders: No public controversy","Utilities: Some utility relocations, most of it prior to construction, but no major utility relocations.","Environment: Environmental Impact Studies are required or complex Environmental Assessment without mitigated finding of no significant impact"]
[null,"Environment: Categorical Exclusion level 2 or mitigated Environmental Assessment projects.","Environment: Studies of multiple alternatives"]
[null,"Environment: Cultural resources (historical, archeological, etc.). Coordination with Museum Commission, FHWA, and/or Advisory Council","Environment: Continued public and elected officials involvement in analyzing and selecting alternates"]
[null,"Environment: Wetland mitigation","Environment: Other agencies (such as FHWA, COE, PHMC, Game Commission, Fish & Boat Commission, DEP, DCNR, EPA, Agricultural Board, etc.) are heavily involved.  "]
[null,"Environment: Parkland involvement","Environment: Other agency involvement to protect air; water; games; fish, threatened and endangered species; cultural resources (historical, archaeological, parks, wetlands, etc), etc."]
[null,"Environment: Water and air pollution mitigation","Stakeholders: Controversial (lack of consensus) and high profile projects. (Fast track design/construction, high public impact, high interaction of elected officials, etc.)"]
[null,"Environment: Major coordination with Game or Fish and Boat commissions","Stakeholders: Major coordination among numerous stakeholders is required."]
[null,"Environment: Endangered species"]
[null,"Stakeholders: Involvement of public and public officials is moderate due to non- controversial project type"]
[null,"Stakeholders: General communication about project progress is required"]
[]
[]
[]
["Non-complex","Characteristics","Merge"]
["Roadway","Maintenance betterment projects",{"$f":"CONCATENATE(A85,\": \",B85)","v":"Roadway: Maintenance betterment projects"}]
["Roadway","Overlay projects, simple widening without right-of-way (or very minimum right-of-way take) little or no utility coordination","Roadway: Overlay projects, simple widening without right-of-way (or very minimum right-of-way take) little or no utility coordination"]
["Roadway","Non-complex enhancement projects without new bridges (e.g. bike trails)","Roadway: Non-complex enhancement projects without new bridges (e.g. bike trails)"]
["Traffic Control","Single traffic control/management projects","Traffic Control: Single traffic control/management projects"]
["Traffic Control","Non-ITS but minor safety improvements","Traffic Control: Non-ITS but minor safety improvements"]
["Structures","Bridge resurfacing or repairs which do not require re-analysis of bridge capacity","Structures: Bridge resurfacing or repairs which do not require re-analysis of bridge capacity"]
["Structures","Pipes, box culverts or minor culvert replacements where design can be picked directly from design manual or standards or using simple software where detailed interpretation is not necessary","Structures: Pipes, box culverts or minor culvert replacements where design can be picked directly from design manual or standards or using simple software where detailed interpretation is not necessary"]
["Structures","Sign structures for which the design can be picked up directly from either the standards or using design computer software","Structures: Sign structures for which the design can be picked up directly from either the standards or using design computer software"]
["Structures","Noise walls or retaining walls for which the design can be picked up directly from either the standards or using design computer software","Structures: Noise walls or retaining walls for which the design can be picked up directly from either the standards or using design computer software"]
["Right-of- Way","Involve minor right-of-way acquisitions with no displacements, maintain existing access control","Right-of- Way: Involve minor right-of-way acquisitions with no displacements, maintain existing access control"]
["Utilities","Minimal, if any","Utilities: Minimal, if any"]
["Environment","Categorical Exclusion (level 1A or 1B)","Environment: Categorical Exclusion (level 1A or 1B)"]
["Environment","Minimum interaction with environmental and permitting agencies","Environment: Minimum interaction with environmental and permitting agencies"]
["Environment","Minor environmental impacts as appropriate have a Statewide Wetland Finding","Environment: Minor environmental impacts as appropriate have a Statewide Wetland Finding"]
["Environment","Do not involve cultural resources, hazardous waste, Section 4(f) evaluations or substantial flood plain encroachments","Environment: Do not involve cultural resources, hazardous waste, Section 4(f) evaluations or substantial flood plain encroachments"]
["Stakeholders","No public controversy","Stakeholders: No public controversy"]
[]
[]
["Moderately complex","Characteristics","Merge"]
["Roadway","3R and 4R projects which do not add capacity.",{"$f":"CONCATENATE(A104,\": \",B104)","v":"Roadway: 3R and 4R projects which do not add capacity."}]
["Roadway","Minor roadway relocations.","Roadway: Minor roadway relocations."]
["Roadway","Certain complex (non-trail enhancements) projects.","Roadway: Certain complex (non-trail enhancements) projects."]
["Roadway","Slides, subsidence.","Roadway: Slides, subsidence."]
["Traffic Control","Non-ITS but major safety improvements.","Traffic Control: Non-ITS but major safety improvements."]
["Traffic Control","Interconnected traffic control/management projects.","Traffic Control: Interconnected traffic control/management projects."]
["Structures","Non-complex (straight geometry with minimal skew; designs using AASHTO description factors","Structures: Non-complex (straight geometry with minimal skew; designs using AASHTO description factors"]
["Structures","minimal seismic analysis; ","Structures: minimal seismic analysis; "]
["Structures","footings on rock or conventional piles and abutments) bridge replacements with minor (<610m [2,000 ft]) roadway approach work.","Structures: footings on rock or conventional piles and abutments) bridge replacements with minor (<610m [2,000 ft]) roadway approach work."]
["Structures","Bridge rehabilitation which requires re-analysis of bridge capacity.","Structures: Bridge rehabilitation which requires re-analysis of bridge capacity."]
["Structures","Bridge mounted signs.","Structures: Bridge mounted signs."]
["Structures","Tie back walls.","Structures: Tie back walls."]
["Structures","Noise walls.","Structures: Noise walls."]
["Structures","Proprietary/non-proprietary walls.","Structures: Proprietary/non-proprietary walls."]
["Right-of- Way","Right-of-Way plans needed with less than 20 moderate to significant claims and very few relocations or displacements.","Right-of- Way: Right-of-Way plans needed with less than 20 moderate to significant claims and very few relocations or displacements."]
["Utilities","Some utility relocations, most of it prior to construction, but no major utility relocations.","Utilities: Some utility relocations, most of it prior to construction, but no major utility relocations."]
["Environment","Categorical Exclusion level 2 or mitigated Environmental Assessment projects.","Environment: Categorical Exclusion level 2 or mitigated Environmental Assessment projects."]
["Environment","Cultural resources (historical, archeological, etc.). Coordination with Museum Commission, FHWA, and/or Advisory Council","Environment: Cultural resources (historical, archeological, etc.). Coordination with Museum Commission, FHWA, and/or Advisory Council"]
["Environment","Wetland mitigation","Environment: Wetland mitigation"]
["Environment","Parkland involvement","Environment: Parkland involvement"]
["Environment","Water and air pollution mitigation","Environment: Water and air pollution mitigation"]
["Environment","Major coordination with Game or Fish and Boat commissions","Environment: Major coordination with Game or Fish and Boat commissions"]
["Environment","Endangered species","Environment: Endangered species"]
["Stakeholders","Involvement of public and public officials is moderate due to non- controversial project type","Stakeholders: Involvement of public and public officials is moderate due to non- controversial project type"]
["Stakeholders","General communication about project progress is required","Stakeholders: General communication about project progress is required"]
[]
[]
["Most complex","Characteristics","Merge"]
["Roadway","New highways; major relocations",{"$f":"CONCATENATE(A132,\": \",B132)","v":"Roadway: New highways; major relocations"}]
["Roadway","New interchanges","Roadway: New interchanges"]
["Roadway","Capacity adding/major widening","Roadway: Capacity adding/major widening"]
["Roadway","Major reconstruction (4R; 3R with multi-phase traffic control)","Roadway: Major reconstruction (4R; 3R with multi-phase traffic control)"]
["Roadway","Congestion Management Studies are required","Roadway: Congestion Management Studies are required"]
["Traffic Control","Multi-phased traffic control for highway or bridge construction that would mandate CPM during construction","Traffic Control: Multi-phased traffic control for highway or bridge construction that would mandate CPM during construction"]
["Traffic Control","Major ITS (Electronic surveillance, linkages) corridor project","Traffic Control: Major ITS (Electronic surveillance, linkages) corridor project"]
["Structures","Unusual (non conventional like segmental, cable stayed, major arches or trusses, steel box girders, movable bridges, etc.)","Structures: Unusual (non conventional like segmental, cable stayed, major arches or trusses, steel box girders, movable bridges, etc.)"]
["Structures","Complex (sharp skewed (less than 70 degree) superstructure, non- conventional piers or abutments, horizontally curved girders, ","Structures: Complex (sharp skewed (less than 70 degree) superstructure, non- conventional piers or abutments, horizontally curved girders, "]
["Structures","three dimensional structural analysis, non-conventional piles or caisson foundations, complex seismic analysis, etc.)","Structures: three dimensional structural analysis, non-conventional piles or caisson foundations, complex seismic analysis, etc.)"]
["Structures","Major (bridge cost of $5 Million or more-Federal definition)","Structures: Major (bridge cost of $5 Million or more-Federal definition)"]
["Structures","Unusual formations (caissons, uncommon piles, mines, Karst situation)","Structures: Unusual formations (caissons, uncommon piles, mines, Karst situation)"]
["Right-of-Way","Right-of-Way plans are needed and numerous relocations of residences or displacement of commercial and/or industrial properties are required.","Right-of-Way: Right-of-Way plans are needed and numerous relocations of residences or displacement of commercial and/or industrial properties are required."]
["Right-of-Way","A few to over 20 property owners are involved. Major involvement of environmental clean-up. Before and after analysis","Right-of-Way: A few to over 20 property owners are involved. Major involvement of environmental clean-up. Before and after analysis"]
["Utilities","Major utility (transmission lines, substations) relocations or heavy multi- utility coordination is involved","Utilities: Major utility (transmission lines, substations) relocations or heavy multi- utility coordination is involved"]
["Environment","Environmental Impact Studies are required or complex Environmental Assessment without mitigated finding of no significant impact","Environment: Environmental Impact Studies are required or complex Environmental Assessment without mitigated finding of no significant impact"]
["Environment","Studies of multiple alternatives","Environment: Studies of multiple alternatives"]
["Environment","Continued public and elected officials involvement in analyzing and selecting alternates","Environment: Continued public and elected officials involvement in analyzing and selecting alternates"]
["Environment","Other agencies (such as FHWA, COE, PHMC, Game Commission, Fish & Boat Commission, DEP, DCNR, EPA, Agricultural Board, etc.) are heavily involved.  ","Environment: Other agencies (such as FHWA, COE, PHMC, Game Commission, Fish & Boat Commission, DEP, DCNR, EPA, Agricultural Board, etc.) are heavily involved.  "]
["Environment","Other agency involvement to protect air; water; games; fish, threatened and endangered species; cultural resources (historical, archaeological, parks, wetlands, etc), etc.","Environment: Other agency involvement to protect air; water; games; fish, threatened and endangered species; cultural resources (historical, archaeological, parks, wetlands, etc), etc."]
["Stakeholders","Controversial (lack of consensus) and high profile projects. (Fast track design/construction, high public impact, high interaction of elected officials, etc.)","Stakeholders: Controversial (lack of consensus) and high profile projects. (Fast track design/construction, high public impact, high interaction of elected officials, etc.)"]
["Stakeholders","Major coordination among numerous stakeholders is required.","Stakeholders: Major coordination among numerous stakeholders is required."]

{"sheet":"About","index":4,"n_rows":52,"n_cols":3,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["About the CSRA Template"]
["Primary / Secondary Indicators","Description","Column Type"]
["1 / Yellow Shading","Entry Cells - normally these cells require the user to manually enter a value.  However some of these cells may be filled out automatically or have default values.  Please inspect to verify. ","Data Entry Cells with Fixed Formatting"]
["2 / Light Yellow Shading","Entry Cells - initially set with default values or values entered via form. Yellow shading changes to light yellow when a value is selected from the list of available options.","Data Entry Cells with Fixed Formatting"]
["3 / Green Shading","Crystal Ball Assumptions may be added by the user ","User-Controlled Cells containing Crystal Ball Functions"]
["4 / Torquise Shading","Crystal Ball Forecast cell","User-Controlled Cells containing Crystal Ball Functions"]
["Orange Shading with White Dots","Notice, usually denotes a changed value to draw attention to cell value and verify entry.","Data Entry or Calculational Cells with Conditional Formatting"]
["Red Hatching","Errors to denote something is wrong, or data is missing, and needs to be fixed.","Data Entry or Calculational Cells with Conditional Formatting"]
["NA","Placeholder - Not applicable","Data Entry or Calculational Cells with Conditional Formatting"]
[]
["Modeling Tips","Additional Instructions"]
["Conduct initial review of the sponsor estimate","Ensure that it is clear to the Estimator the differences between allowances and contingencies.  Contingencies have been identified and removed from the estimate to establish the base. "]
["Conduct initial review of the sponsor estimate","Verify all final adjustments have been made to the state estimate."]
["Conduct initial review of the sponsor estimate","Prior costs are up to date"]
["Conduct initial review of the sponsor estimate","Fixed costs are accounted for in design build type contracts"]
["Conduct initial review of the sponsor estimate","Unit prices and quantities have been reviewed and do not include any hidden contingencies."]
["Conduct initial review of the sponsor estimate","Allowances have been reviewed and do not include contingencies"]
["Conduct initial review of the sponsor estimate","Inflation values used have been discussed.  It is confirmed there is no overlap between inflation (or escalation), market conditions, and material supply demand issues."]
["Conduct initial review of the sponsor estimate","The inflation values are applied to the appropriate cost phases in the state estimate.  The state should provide a basis for the values being used for all cost phases."]
["Conduct initial review of the sponsor estimate","The state has updated their estimate throughout the review.  The state has made all estimate adjustments to items, quantities, and unit costs."]
["Conduct initial review of the sponsor estimate","Estimate adjustments are provided in a revised estimate summary that identifies the items that have been adjusted.  This information is used to prepare the final report and highlight any changes since the last estimate review."]
["Recognize that base estimate adjustments or changes to prior or fixed costs will change the Base Cost YOE value.  ","Any change in the Base Cost YOE value requires CB charts that contain this value to be updated.  "]
["To include correlations replace Crystal Ball functions in Risk Register with Assumption curves."]
["Only set Correlations in the risk register on final simulation run as they are removed during synchronization"]
["If using CB Assumptions curves in Risk Register verify they are correctly set up prior to the final run."]
["Verify Phases and Segments are set correctly."]
["Review all sheets to identify any red (errors) or orange (note) shaded cells.  Verify appropriate values."]
["Verify simulation switches are set appropriately to determine contingency."]
["Click the \"Check Workbook for Errors\" button next to the simulation switches on this sheet to scan the workbook for any errors."]
["Run small sample size (i.e. around 1000-3000) on draft simulation runs"]
["Run at least 10000 sample size on final simulation"]
[]
["Button Controls:"]
["Add Row: Cntl+Shift+A (context-sensitive)"]
["Add Risk (Cntl+Shift+A) (context-sensitive)"]
["Back: Cntl+Shift+B"]
["Syncronize Risk Register (Cntl+Shift+C)"]
["Delete Row: Cntl+Shift+D (context sensitive)"]
["Check Workbook for Errors (Cntl+Shift+E)"]
["Change Phase Name: Cntl+Shift+F"]
["Delete Phase: Cntl+Shift+H (context-sensitive)"]
["Del Risk (Cntl+Shift+I)"]
["Add Phase-Segment (Cntl+Shift+K) (context-sensitive)"]
["Del Phase-Segment (Cntl+Shift+L) (context-sensitive)"]
["Next: Cntl+Shift+N"]
["Protect Sheet (Cntl+Shift+P)"]
["Change Segment Name: Cntl+Shift+S"]
["Create Summary Percentile Tables (Cntl+Shift+T)"]
["Unprotect Sheet (Cntl+Shift+U)"]
["Copy Values to col (3) (Cntl+Shift+X)"]
["Copy Values to col (4) (Cntl+Shift+Y)"]
["Copy Values to col (5) (Cntl+Shift+Z)"]

{"sheet":"HOME","index":5,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Home ",null,{"$f":"VersionDateLastUpdated","v":45924},{"$f":"Version","v":"71.3.4"}]
[null,null,"Workbook formatting conventions."]
["Cntl+Shift+B to Go Back    ",null,"Project Information Table",null,null,null,null,"Team Member Table"]
[null,null,"Project Characteristic","Project Information1",null,null,null,"Team Member1","Role2","Responsibility2"]
["Cntl+Shift+N to Go Next    ",null,"Project Title:",null,null,null,null,null,"Facilitator","Facilitate, Opening & Closing Presentations"]
[null,null,"Project Sponsor",null,null,null,null,null,"Risk recorder / modeler","Model"]
["Cntl+Shift+A to Add Row    ",null,"Review Date From:",null,null,null,null,null,"Report Writer","Write report"]
[null,null,"Review Date To:",null,null,null,null,null,"Division Support","Division Support"]
["Cntl+Shift+D to Delete Row   ",null,"Last Review Date From:"]
[null,null,"Last Review Date To:"]
[null,null,{"$f":"IF(ISBLANK(EstLastUpdate)=TRUE,\"Enter Date Estimate was Last Updated>>>\",\"Estimate Last Updated:\")","v":"Estimate Last Updated:"},45292,null,null,null,"Suggested Contingency Percentages by Project Complexity and Design Completion"]
["Place your curser within the Table PRIOR",null,"Project Complexity:","Moderately complex",null,null,null,"Selected Project Complexity:",{"$f":"IFERROR(ProjectComplexity,\"\")","v":"Moderately complex"},{"$f":"CONCATENATE(\">>>Characteristics\")","v":">>>Characteristics"}]
["to clicking the Add or Delete button",null,{"$f":"IF(InputSource!B48=\"\", \"SELECT % Design Completion >>>\",\"Design Completion, (%)\")","v":"Design Completion, (%)"},"25-35",null,null,null,"Select % Design Completion","Contingency Range, (%)",{"$f":"IFERROR(IF(INDEX(ProjectComplexityCharacteristics[],,ProjectComplexityCellReference)=0,\"\",INDEX(ProjectComplexityCharacteristics[],,ProjectComplexityCellReference)),\"\")","v":"Roadway: 3R and 4R projects which do not add capacity."}]
[null,null,"Contract Type:",null,null,null,null,{"$f":"IFERROR(IF(INDEX(InputSource!A35:C39,,InputSource!A42)=0,\"\",INDEX(InputSource!A35:C39,,InputSource!A42)),\"\")","v":"1-10"},{"$f":"IFERROR(IF(INDEX(InputSource!D35:F39,,InputSource!A42)=0,\"\",INDEX(InputSource!D35:F39,,InputSource!A42)),\"\")","v":"30-75"},"Roadway: Minor roadway relocations."]
[null,null,"Project  Web Site:",null,null,null,null,"10-25","25-60","Roadway: Certain complex (non-trail enhancements) projects."]
[null,null,null,null,null,null,null,"25-35","20-40","Roadway: Slides, subsidence."]
[null,null,null,null,null,null,null,"35-70","14-30","Traffic Control: Non-ITS but major safety improvements."]
[null,null,null,null,null,null,null,"70-100","7-20","Traffic Control: Interconnected traffic control/management projects."]
[null,null,null,null,null,null,null,null,null,"Structures: Non-complex (straight geometry with minimal skew; designs using AASHTO description factors"]
[null,null,null,null,null,null,null,null,null,"Structures: minimal seismic analysis; "]
[null,null,null,null,null,null,null,null,null,"Structures: footings on rock or conventional piles and abutments) bridge replacements with minor (<610m [2,000 ft]) roadway approach work."]
[null,null,null,null,null,null,null,null,null,"Structures: Bridge rehabilitation which requires re-analysis of bridge capacity."]
[null,null,null,null,null,null,null,null,null,"Structures: Bridge mounted signs."]
[null,null,null,null,null,null,null,null,null,"Structures: Tie back walls."]
[null,null,null,null,null,null,null,null,null,"Structures: Noise walls."]
[null,null,null,null,null,null,null,null,null,"Structures: Proprietary/non-proprietary walls."]
[null,null,null,null,null,null,null,null,null,"Right-of- Way: Right-of-Way plans needed with less than 20 moderate to significant claims and very few relocations or displacements."]
[null,null,null,null,null,null,null,null,null,"Utilities: Some utility relocations, most of it prior to construction, but no major utility relocations."]
[null,null,null,null,null,null,null,null,null,"Environment: Categorical Exclusion level 2 or mitigated Environmental Assessment projects."]
[null,null,null,null,null,null,null,null,null,"Environment: Cultural resources (historical, archeological, etc.). Coordination with Museum Commission, FHWA, and/or Advisory Council"]
[null,null,null,null,null,null,null,null,null,"Environment: Wetland mitigation"]
[null,null,null,null,null,null,null,null,null,"Environment: Parkland involvement"]
[null,null,null,null,null,null,null,null,null,"Environment: Water and air pollution mitigation"]
[null,null,null,null,null,null,null,null,null,"Environment: Major coordination with Game or Fish and Boat commissions"]
[null,null,null,null,null,null,null,null,null,"Environment: Endangered species"]
[null,null,null,null,null,null,null,null,null,"Stakeholders: Involvement of public and public officials is moderate due to non- controversial project type"]
[null,null,null,null,null,null,null,null,null,"Stakeholders: General communication about project progress is required"]

{"sheet":"StructuredEstimate","index":6,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["StructuredEstimate",null,"Use the Estimate Summary sheet to simplify analysis by combining cost phases, where applicable, prior to establishing the Segment and Phases names"]
["Workbook formatting conventions.",null,"Tables should be revised as necessary to reflect the Estimator's summary estimate. Provide a Template in a separate file to the Estimator to track changes to the base estimate."]
[null,null,"Place cursor in table to add or delete row.  Add rows as necessary to create the estimate summary.1  "]
[]
["Cntl+Shift+A to Add Row   ",null,"Estimate Summary Cost Phase and Schedule ",null,null,null,null,null,null,null,{"$f":"EstLastUpdate","v":45292},"<<< Estimate last updated"]
[null,null,"Cost Phase1","Cost Estimate, CY1","Contingency Estimate, CY1","Base Estimate, CY1","Inflation, %1","Inflation Point1","Base Start Date1","Base End Date1","Total Cost, YOE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"D7*(1+G7)^((I7-$K$5)/365+(StructuredEstimate!J7-StructuredEstimate!I7)*0.5/365)","v":0}]
["Cntl+Shift+D to Delete Row   ",null,null,null,null,null,null,null,null,null,{"$f":"D8*(1+G8)^((I8-$K$5)/365+(StructuredEstimate!J8-StructuredEstimate!I8)*0.5/365)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"D9*(1+G9)^((I9-$K$5)/365+(StructuredEstimate!J9-StructuredEstimate!I9)*0.5/365)","v":0}]
["Place your curser within the Table PRIOR",null,null,null,null,null,null,null,null,null,{"$f":"D10*(1+G10)^((I10-$K$5)/365+(StructuredEstimate!J10-StructuredEstimate!I10)*0.5/365)","v":0}]
["to clicking the Add or Delete button",null,null,null,null,null,null,null,null,null,{"$f":"D11*(1+G11)^((I11-$K$5)/365+(StructuredEstimate!J11-StructuredEstimate!I11)*0.5/365)","v":0}]
[null,null,"Prior Cost",null,null,null,null,null,null,null,{"$f":"D12","v":0}]
[null,null,"Fixed Cost",null,null,null,null,null,null,null,{"$f":"D13","v":0}]
[]
[null,null,"Total",{"$f":"SUBTOTAL(109,EstimateSummary[Cost Estimate, CY1])","v":0},{"$f":"SUBTOTAL(109,EstimateSummary[Contingency Estimate, CY1])","v":0},{"$f":"SUBTOTAL(109,EstimateSummary[Base Estimate, CY1])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,EstimateSummary[Total Cost, YOE])","v":0}]
[null,null,"Instructions: Provide a template of the estimate summary above to the Estimator to complete and return when changes are made to the base estimate."]
[null,null,"If the base estimate changes during a risk workshop the estimator can provide the revised summary and the values can be pasted into the CSRA template."]
[null,null,"The above table values should be referenced to the Structured table below so that the Structured table is automatically updated and refreshed when the Base Estimate is revised."]
[]
[null,null,"Add rows as necessary to structure the estimate for risk modeling.  Be sure and established links connecting the combined phases1"]
[null,null,"Structured Estimate Summary Cost Phase and Schedule (link to the BaseUncertainty sheet)."]
[null,null,"Combined Cost Phase","Cost Estimate, CY","Contingency Estimate, CY","Base Estimate, CY","Inflation, %","Inflation Point","Base Start Date","Base End Date","Total Cost, YOE"]
[null,null,"PE",{"$f":"D7","v":0},{"$f":"E7","v":0},{"$f":"F7","v":0},2.5000000000000001E-2,0.5,45901,46265,{"$f":"D23*(1+G23)^((I23-$K$5)/365+(StructuredEstimate!J23-StructuredEstimate!I23)*0.5/365)","v":0}]
[null,null,"RW+EM+UT",{"$f":"SUM(D8:D10)","v":0},{"$f":"SUM(E8:E10)","v":0},{"$f":"SUM(F8:F10)","v":0},0.04,0.5,45901,46265,{"$f":"D24*(1+G24)^((I24-$K$5)/365+(StructuredEstimate!J24-StructuredEstimate!I24)*0.5/365)","v":0}]
[null,null,"CN+CEI",{"$f":"SUM(D11:D11)","v":0},{"$f":"SUM(E11:E11)","v":0},{"$f":"SUM(F11:F11)","v":0},0.03,0.5,46265,46996,{"$f":"D25*(1+G25)^((I25-$K$5)/365+(StructuredEstimate!J25-StructuredEstimate!I25)*0.5/365)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"D26","v":0}]
[null,null,"Prior Cost",{"$f":"D12","v":0},null,null,null,null,null,null,0]
[null,null,"Fixed Cost",null,null,null,null,null,null,null,{"$f":"D28","v":0}]
[]
[null,null,"Total",{"$f":"SUBTOTAL(109,StructuredEstimate[Cost Estimate, CY])","v":0},{"$f":"SUBTOTAL(109,StructuredEstimate[Contingency Estimate, CY])","v":0},{"$f":"SUBTOTAL(109,StructuredEstimate[Base Estimate, CY])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,StructuredEstimate[Total Cost, YOE])","v":0}]
[null,null,"Note: the Structured table can be linked to BaseUncertainty Sheet to automatically provide updates when the estimate summary table is updated."]

{"sheet":"Names","index":7,"n_rows":25,"n_cols":14,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Names","The project phase and project segment should be established only AFTER the estimate has been properly structured to minimize the number of segments and phases"]
["Workbook formatting conventions.","Place your curser within the Table PRIOR to",null,null,null,"Place your curser within the Table PRIOR to",null,null,null,null,"Place your curser within the Table PRIOR to"]
[null,"clicking the Add or Delete button1",null,null,null,"clicking the Add or Delete button1",null,null,null,null,"clicking the Add button1"]
[null,"Project Segment Definition Table",null,null,null,"Project Phase Definition Table",null,null,null,null,"Risk Category Definition Table",null,null,"List of Inflation Table Names"]
["Place cursor in table       ","Seg #","ProjectSegment1","Segment Description1",null,"ProjectPhase1","Phase Inflation Table1",null,"CorrelationCostDuration",null,"Risk Category1","Description1",null,"Inflation Table Names"]
["Cntl+Shift+A to Add Row       ",1,"Segment 1",null,null,"PE","PEInflationTable",null,null,null,"ENV","Environmental",null,"PEInflationTable"]
[null,2,"Segment 2",null,null,"RW","ROWInflationTable",null,null,null,"3rdP","Third-Party",null,"ROWInflationTable"]
["Place cursor in phase table       ",3,"Segment 3",null,null,"CN+CEI","CNInflationTable",null,"High Positive",null,"RW","Right of Way",null,"CNInflationTable"]
["Cntl+Shift+D to Delete Phase       ",null,null,null,null,"PE+EM","PEInflationTable",null,"Moderate Positive",null,"ORG","Organizational",null,"UTInflationTable"]
[null,null,null,null,null,"UT","CNInflationTable",null,"Low Positive",null,"EXT","External"]
["Place cursor in segment table       ",null,null,null,null,"PGM","PEInflationTable",null,"High Negative",null,"BRG","Bridge"]
["Cntl+Shift+D to Delete Segment       ",null,null,null,null,null,null,null,"Moderate Negative",null,"RDWY","Roadway"]
[null,null,null,null,null,"PE","Preliminary Engineering",null,"Low Negative",null,"CN","Construction"]
[null,null,null,null,null,"RW","Right of Way",null,"Nil",null,"DES","Design"]
["Phase cursor in phase table      ",null,null,null,null,"UT","Utility",null,null,null,"LPA","Local Public Agency"]
["Cntl+Shift+F to Change Phase Name     ",null,null,null,null,"CN","Construction",null,null,null,"FUND","Funding"]
[null,null,null,null,null,"PM","Program Management"]
[null,null,null,null,null,"CEI","Construction, Engineering, and Inspection"]
[null,null,null,null,null,"AGN","Agency"]
["Phase cursor in segment table     ",null,null,null,null,"Custom","Describe Custom Phase"]
["Cntl+Shift+S to Change Segment Name     ",null,null,null,null,"Custom","Describe Custom Phase"]
[null,null,null,null,null,"Custom","Describe Custom Phase"]
["Place your curser within the Table PRIOR",null,null,null,null,"Custom","Describe Custom Phase"]
["to clicking the Add or Delete button",null,null,null,null,"Custom","Describe Custom Phase"]
[null,null,null,null,null,"Custom","Describe Custom Phase"]

{"sheet":"Inflation","index":8,"n_rows":70,"n_cols":60,"rows_kept":70,"cut":false,"hidden":false,"merged":[[7,31,7,32],[7,1,7,2],[7,16,7,17],[7,46,7,47]]}
["Inflation","Note: Inflation tables use compound interest.",null,null,null,null,null,null,"Workbook formatting conventions."]
[null,"Note: This sheet is protected to prevent unintentional changes.  Use the password \"cadre\" to unprotect."]
[]
[null,"PEInflationTable Defaults",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROWInflationTable Defaults",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNInflationTable Defaults",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTInflationTable Defaults"]
[null,0.03,"Annual Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,"Annual Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,"Annual Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,"Annual Inflation"]
[]
[]
[null,"PEInflationTable",null,null,"Cumulative Factor (by Month)",null,null,null,null,null,null,null,null,null,null,null,"ROWInflationTable",null,null,"Cumulative Factor (by Month)",null,null,null,null,null,null,null,null,null,null,null,"CNInflationTable",null,null,"Cumulative Factor (by Month)",null,null,null,null,null,null,null,null,null,null,null,"UTInflationTable",null,null,"Cumulative Factor (by Month)"]
[null,"Year","Rate1","1","2","3","4","5","6","7","8","9","10","11","12",null,"Year","Rate1","1","2","3","4","5","6","7","8","9","10","11","12",null,"Year","Rate1","1","2","3","4","5","6","7","8","9","10","11","12",null,"Year","Rate1","1","2","3","4","5","6","7","8","9","10","11","12"]
[null,{"$f":"YEAR(EstLastUpdate)","v":2024},0.04,{"$f":"IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12))","v":1.0032737397821989},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0065581969365593},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.009853406548969},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0131594038201774},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0164762240661724},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0198039027185573},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0231424753249287},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0264919775492574},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0298524451722684},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0332239140918236},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0366064203233052},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0400000000000005},null,{"$f":"YEAR(EstLastUpdate)","v":2024},0.04,{"$f":"IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12))","v":1.0032737397821989},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0065581969365593},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.009853406548969},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0131594038201774},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0164762240661724},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0198039027185573},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0231424753249287},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0264919775492574},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0298524451722684},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0332239140918236},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0366064203233052},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0400000000000005},null,{"$f":"YEAR(EstLastUpdate)","v":2024},0.05,{"$f":"IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12))","v":1.0040741237836484},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0081648460519013},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0122722344290396},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0163963568148537},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0205372813857667},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0246950765959604},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0288698111785073},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0330615541465074},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0372703747942285},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0414963426982515},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0457395277186212},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0500000000000009},null,{"$f":"YEAR(EstLastUpdate)","v":2024},0.06,{"$f":"IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12))","v":1.004867550565343},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0097587941791923},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0146738461686593},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0196128224222163},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0245758393924285},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0295630140987},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0345744641300325},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.039610307647798},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0446706633885257},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0497556506666998},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0548653893775746},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0600000000000003}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2025},{"$f":"Inf_PERate","v":0.03},{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0425649205631964},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0451361669124455},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0477137546488431},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0502976994119604},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0528880168799402},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0554847227695918},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0580878328364869},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0606973628750538},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0633133287186747},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0659357462397812},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0685646313499504},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0712000000000017},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2025},{"$f":"Inf_ROWRate","v":0.05},{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0442370887349948},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0484914398939778},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0527631238062014},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0570522110874483},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0613587726411977},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.065682879659799},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0700246036256478},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0743840163123679},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0787611897859977},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0831561964061815},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.087569108827366},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0920000000000007},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2025},{"$f":"Inf_CNRate","v":0.03},{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0525895832609198},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0551855531327579},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0577879253666207},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0603967157524603},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0630119401191707},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0656336143346845},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0682617543060688},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.070896375979622},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.07353749534097},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.076185128415164},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.078839291266777},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0815000000000019},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2025},{"$f":"Inf_UTRate","v":0.05},{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0643185712106675},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0686547368150154},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0730085684947819},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0773801382237449},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0817695182689127},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0861767811917178},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0906019998492176},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0950452473952976},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0995065972818818},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1039861232601462},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1084838993817381},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1130000000000004}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2026},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0738418681800934},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0764902519198201},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0791451672883094},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0818066303943201},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0844746573863393},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0871492644526806},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0898304678215824},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0925182837613063},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.095212728580236},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0979138186269757},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1006215702904498},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1033360000000025},null,{"$f":"Q11+1","v":2026},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0964489431717448},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1009160118886769},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1054012799965118},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.109904821641821},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.114426711273258},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1189670236427893},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1235258338069307},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1281032171279868},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1326992492752981},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1373140062264913},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1419475642687349},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1466000000000014},null,{"$f":"AF11+1","v":2026},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0841672707587484},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0868411197267418},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0895215631276205},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0922086172250351},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.0949022983227468},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.097602622764726},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1003096069352518},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1030232672590117},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1057436202012003},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1084706822676202},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1112044700047816},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1139450000000031},null,{"$f":"AU11+1","v":2026},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1175344997712011},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1220874736557664},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1266589969195213},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1312491451349325},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1358579941823586},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1404856202513041},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1451320998416787},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.149797509765063},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1544819271459765},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1591854294231541},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1639080943508255},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1686500000000011}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2027},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1060571242254971},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1087849594774155},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1115195223069596},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1142608293061507},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1170088971079304},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1197637423862619},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1225253818562309},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1252938322741466},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1280691104376441},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1308512331857861},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1336402173991644},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1364360800000037},null,2027,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1512713903303327},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1559618124831115},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1606713439963381},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1654000627239127},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1701480468369214},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1749153748249295},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1797021254972779},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1845083779843868},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1893342117390637},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1941797065378166},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1990449424821725},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2039300000000024},null,2027,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1166922888815118},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.119446353318545},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1222072100214502},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1249748757417875},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1277493672724306},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1305307014476691},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1333188951433109},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1361139652767833},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1389159288072375},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1417248027356499},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1445406041049262},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1473633500000044},null,2027,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1734112247597617},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1781918473385553},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1829919467654979},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1878116023916796},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.192650893891477},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1975099012638697},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2023887048337631},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2072873852533166},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2122060235032757},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2171447008943121},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2221034990683672},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2270825000000016}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2028},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1392388379522631},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1420485082617391},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1448651079761696},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1476886541853364},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1505191640211696},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1533566546578511},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.156201143311919},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1590526472423721},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1619111837507745},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1647767701813607},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1676494239211406},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1705291624000052},null,2028,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2088349598468502},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2137599031072679},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2187049111961559},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2236700658601092},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2286554491787685},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2336611435661768},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2386872317721427},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2437337968836071},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2488009223260179},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2538886918647083},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2589971896062819},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2641265000000033},null,2028,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1501930575479586},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1530297439181028},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1558734263220951},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1587241220140423},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1615818482906046},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1644466224911003},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1673184619976111},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1701973842350879},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1730834066714557},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1759765468177206},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1788768222280752},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1817842505000058},null,2028,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2320817859977504},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2371014397054838},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2421415441037735},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2472021825112645},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2522834385860517},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.257385396327064},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2625081400754523},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2676517545159833},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2728163246784405},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2780019359390289},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2832086740217867},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2884366250000028}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2029},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1734160030908323},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1763099635095926},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.179211061215456},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1821193138108979},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1850347389418061},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1879573542975881},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1908871776112782},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1938242266596448},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1967685192632993},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.199720073286803},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2026789066387762},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2056450372720067},null,2029,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2692767078391933},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2744478982626319},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2796401567559643},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2848535691531153},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2900882216377074},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2953442007444862},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3006215933607503},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.305920486727788},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3112409684423194},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3165831264579444},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3219470490865968},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3273328250000043},null,2029,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1846988492743986},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.187620636235647},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.190549629111759},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1934858456744646},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1964293037393239},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.1993800211658345},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2023380158575407},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2053033057621418},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2082759088716006},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2112558432222533},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2142431268949185},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.217237778015007},null,2029,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.293685875297639},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2989565116907591},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3042486213089632},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3095622916368286},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3148976105153551},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3202546661434182},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3256335470792258},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3310343422417834},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3364571409123633},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3419020327359812},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3473691077228769},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3528584562500037}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2030},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2086184831835585},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2115992624148817},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2145873930519209},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2175828932252259},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2205857811100613},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2235960749265167},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2266137929396175},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2296389534594352},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2326715748411994},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2357116754854083},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2387592738379407},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.241814388390168},null,2030,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3327405432311539},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3381702931757644},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3436221645937634},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.349096247610772},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3545926327195938},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3601114107817116},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3656526730287888},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3712165110641783},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3768030168644363},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3824122827808425},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3880444015409275},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3936994662500053},null,2030,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2202398147526314},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2232492553227172},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2262661179851126},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2292904210446995},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2323221828515045},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2353614218008104},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2384081563332678},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2414624049350069},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2445241861377496},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.247593518518922},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2506704207017671},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2537549113554582},null,2030,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3583701690625216},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3639043372752977},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3694610523744122},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.375040406218671},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3806424910411239},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3862673994505901},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.391915224433188},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3975860593538736},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4032799979579826},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4089971343727812},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4147375631090218},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.420501379062505}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2031},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2448770376790665},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2479472402873293},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2510250148434798},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2541103800219842},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2572033545433647},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2603039571743138},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2634122067278075},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2665281220632199},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.269651722086437},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2727830257499722},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2759220520530805},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2790688200418747},null,2031,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3993775703927125},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4050788078345535},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4108032728234525},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4165510599913116},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4223222643555744},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4281169813207981},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4339353066802292},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4397773366173883},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4456431677076591},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4515328969198855},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4574466216179749},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4633844395625066},null,2031,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2568470091952115},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2599467329823999},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2630541015246672},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2661691336760417},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2692918483370508},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.272422264454836},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2755604010232671},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2787062770830584},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2818599117218834},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.285021324074491},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2881905333228216},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2913675586961235},null,2031,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4262886775156487},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4320995541390635},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4379341049931338},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4437924265296054},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.449674615593181},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4555807694231204},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4615109856548483},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4674653623215681},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4734439978558826},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4794469910914212},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4854744412644738},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4915264480156312}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2032},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2822233488094401},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2853856574959508},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2885557652887858},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2917336914226452},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.294919455179667},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2981130758895445},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3013145729296431},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3045239657251178},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3077412737490313},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3109665165224724},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3141997136146741},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3174408846431322},null,2032,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4693464489123491},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4753327482262821},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4813434364646261},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4873786129908779},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.493438377573354},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4995228303868389},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5056320720142415},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5117662034482584},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5179253260930428},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5241095417658805},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5303189526988743},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5365536615406326},null,2032,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2945524194710694},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.2977451349718734},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3009457245704086},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3041542076863244},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3073706037871637},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3105949323884825},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3138272130539665},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3170674653955516},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3203157090735413},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3235719637967271},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3268362493225077},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3301085854570085},null,2032,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4976031113914321},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5037045318460176},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5098308102427913},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5159820478560866},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.522158346372841},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5283598078942775},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5345865349375918},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5408386304376476},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5471161977486778},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5534193406459933},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5597481633276984},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5661027704164137}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2033},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3206900492737246},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3239472272208306},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3272124382474506},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3304857021653258},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3337670388350584},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3370564681662322},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3403540101175337},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3436596846968727},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3469735119615036},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3502955120181479},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3536257050231155},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3569641111824273},null,2033,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5428137713579673},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.549099385637597},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5554106082878583},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5617475436404227},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5681102964520226},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5744989719061817},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5809136756149547},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5873545136206726},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5938215923976962},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6003150188541759},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6068349003338194},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6133813446176657},null,2033,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3333889920552027},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3366774890210309},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3399740963075222},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3432788339169153},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3465917219007799},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3499127803601383},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3532420294455869},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3565794893574195},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3599251803457488},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3632791227106302},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3666413368021841},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.37001184302072},null,2033,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5724832669610047},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5788897584383197},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5853223507549321},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5917811502488921},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5982662636914842},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6047777982889924},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6113158616844725},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6178805619595311},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6244720076361128},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6310903076782941},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6377355714940847},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6444079089372357}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2034},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3603107507519374},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3636656440374566},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3670288113948752},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3704002732302867},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3737800500001112},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3771681622112202},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3805646304210608},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3839694752377798},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3873827173203497},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3908043773786933},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3942344761738101},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3976730345179014},null,2034,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6199544599258671},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6265543549194783},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6331811387022526},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6398349208224454},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6465158112746252},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6532239205014923},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6599593593957038},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6667222393017076},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6735126720175824},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6803307697968861},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6871766453505117},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6940504118485502},null,2034,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3733906618168601},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3767778136916631},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3801733191967491},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3835771989344241},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3869894735578048},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3904101637709438},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.393839290328956},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.3972768740381436},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4007229357561228},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4041774963919507},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4076405769062512},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4111121983113433},null,2034,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6511074303090563},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6578342463602369},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6645884682926799},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6713702077613379},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6781795768760597},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6850166882034434},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6918816547686975},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6987745900575089},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7056956080179195},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7126448230622098},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7196223500687897},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7266283043840982}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2035},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4011200732744968},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4045756133585816},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4080396757367228},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4115122814271965},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4149934515001159},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4184832070775584},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4219815693336941},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4254885594949147},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4290041988399618},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4325285087000559},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4360615104590262},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4396032255534401},null,2035,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7009521829221617},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7078820726654533},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7148401956373662},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7218266668635687},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7288416018383574},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7358851165265679},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7429573273654899},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7500583512667938},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7571883056184623},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7643473082867311},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7715354776180381},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7787529324409785},null,2035,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4145923816713675},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4180811481024147},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4215785187726533},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4250845149024585},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4285991577645405},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4321224686840737},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4356544690388262},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4391951802592893},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.442744623828808},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4463028212837106},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4498697942134402},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4534455642606849},null,2035,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7336628018245099},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7407259586782495},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7478178917073146},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7549387181494056},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7620885557198636},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7692675226136165},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7764757375071332},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7837133195603851},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7909803884188165},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7982770642153214},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8056034675722303},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8129597196033043}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2036},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4431536754727334},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4467128817593409},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4502808660088262},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4538576498700142},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4574432550451211},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4610377032898867},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4646410164137065},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4682532162797637},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4718743248051622},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.475504363961059},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4791433557727984},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4827913223200446},null,2036,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7859997920682706},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.793276176298727},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8005822054192357},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8079180002067483},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8152836819302767},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8226793723528976},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8301051937337658},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8375612688301348},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8450477208993867},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.852564673701069},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8601122514989412},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8676905790630287},null,2036,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.45703015312151},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4606235825454885},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4642258743358343},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4678370503495337},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4714571324974781},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4750861427445974},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4787241031099925},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4823710356670696},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4860269625436737},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4896919059222236},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.493365888039845},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4970489311885071},null,2036,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8203459419157366},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8277622566121632},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8352087862926816},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.842685654056877},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8501929835058577},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8577308987442982},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8652995243824908},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8728989855384055},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8805294078397583},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8881909174260885},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8958836409508428},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9036077055834706}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2037},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4864482857369168},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4901142682121225},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4937892919890925},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.4974733793661161},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5011665526964761},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5048688343885848},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5085802469061191},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5123008127681581},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5160305545493185},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5197694948798923},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5235176564459838},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5272750619896476},null,2037,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8752997816716854},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8829399851136646},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8906113156901987},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8983139002170868},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9060478660267914},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9138133409705433},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.921610453420455},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9294393322716425},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9373001069443569},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9451929073861234},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9531178640738893},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9610751080161812},null,2037,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.500741057715157},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.504442290021855},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5081526505659113},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5118721618600217},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5156008464724045},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5193387270269372},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.523085826203294},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5268421667370833},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5306077714199857},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.534382663099892},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.538166864681042},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5419603991241639},null,2037,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9113632390115245},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9191503694427725},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9269692256073168},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9348199367597221},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9427026326811518},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9506174436815145},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9585645006016166},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9665439348153271},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9745558782317476},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9826004632973941},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9906778229983864},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9987880908626454}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2038},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5310417343090259},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5348176962584876},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5386029707487667},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5423975807471011},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.546201549277372},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5500148994202438},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5538376543133043},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5576698371512046},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5615114711857998},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5653625797262909},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5692231861393651},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5730933138493386},null,2038,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9690647707552706},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9770869843693488},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9851418814747095},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.993229595227942},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0013502593281318},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0095040080190714},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0176909760914787},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0259112988852257},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0341651122915758},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0424525527554307},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.050773757277585},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0591288634169915},null,2038,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5457632894466131},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.549575558722512},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.55339723008289},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5572283267158238},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5610688718665782},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.564918888837747},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5687784009893946},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5726474317391976},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5765260045625871},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5804141429928904},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5843118706214749},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5882192110978905},null,2038,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.006931400962102},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0151078879149122},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0233176868876837},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0315609335977092},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0398377643152106},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0481483158655913},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0564927256316987},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0648711315560946},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0732836721433361},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.081730486462265},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0902117141483068},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0987274954057789}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2039},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5769729863382982},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5808622271462438},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5847610598712312},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5886695081695155},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5925875957556945},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5965153464028525},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6004527839427047},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6043999322657418},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.608356815321375},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6123234571180807},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6162998817235472},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6202861132648201},null,2039,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0675180092930354},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0759413335878176},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0843989755484462},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0928910749893403},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.10141777229454},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1099792084200266},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1185755248960541},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1272068638294885},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1358733679061563},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1445751803932041},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.153312445141466},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1620853065878429},null,2039,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5921361881300133},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5960628254841893},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.5999991469853785},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6039451765173003},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6079009380225773},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.611866455502881},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6158417530190781},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6198268546913752},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6238217846994663},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6278265672826788},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.631841226740121},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6358657874308291},null,2039,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1072779710102081},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1158632823106589},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1244835712320689},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1331389802775957},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1418296525309719},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1505557316588715},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1593173619132844},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1681146881339002},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.176947855750504},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1858170107853794},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1947222998557234},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2036638701760691}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2040},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6242821759284485},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6282880939606326},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6323038916673696},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6363295934146025},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.640365223628367},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6444108067949399},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6484663674609878},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6525319302337163},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6566075197810184},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6606931608316253},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6647888781752558},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6688946966627667},null,2040,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1708939097576891},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1797384002672104},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1886189243258709},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1975356287388097},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2064886609092693},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2154781688410301},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.224504301140859},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2335672070209651},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2426670363014662},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2518039394128664},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2609780673985416},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2701895719172374},null,2040,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6399002737739155},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6439447102487166},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6479991213949414},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6520635318128207},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.656137966163256},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6602224491679689},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6643170056096519},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.668421660332118},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.672536438240452},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6766613643011608},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6807964635423263},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6849417610537556},null,2040,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.21264186956072},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2216564464261936},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2307077497936745},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2397959292914775},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2489211351575227},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2580835182418175},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2672832300089509},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2765204225405973},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2857952485380313},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2951078613246505},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3044584148485114},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3138470636848743}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2041},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6730106412063039},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6771367367794534},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6812730084173926},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6854194812170424},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6895761803372198},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6937431309987898},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.697920358484819},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7021078881407292},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7063057453744503},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7105139556565754},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7147325445205148},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7189615375626512},null,2041,{"$f":"Inf_ROWRate","v":0.05},{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2794386052455757},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2887253202805731},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2980498705421661},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3074124101757518},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3168130939547344},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3262520772830833},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3357295161979037},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3452455673720149},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3548003881165411},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.364394136383511},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3740269707684698},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3836990505131004},null,2041,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6890972819871346},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6932630515561797},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.6974390950367915},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7016254377672073},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7058221051481557},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.71002912264301},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7142465157779434},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7184743101420834},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7227125313876672},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7269612052301975},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7312203574485978},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7354900138853702},null,2041,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3232739630387576},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3327392687475048},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3422431372833596},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.351785725756053},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3613671919154005},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3709876941539099},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3806473915093997},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3903464436676285},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4000850109649341},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4098632543908844},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4196813355909388},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4295394168691198}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2042},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7232009604424947},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7274508388828387},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7317111986699161},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7359820656535554},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7402634657473381},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7445554249287551},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7488579692393653},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7531711247849529},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7574949177356856},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7618293743262745},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7661745208561321},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7705303836895325},null,2042,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3934105355078557},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.403161586294603},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4129523640692758},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.422783030684541},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4326537486524726},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.442564681147239},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4525159920078003},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4625078457406171},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4725404075223696},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4826138432026879},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4927283193068948},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5028840030387567},null,2042,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7397702004467506},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7440609431028671},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7483622678878972},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7526742009002254},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7569967683026022},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7613299963223021},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7656739112512836},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7700285394463477},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7743939073292991},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7787700413871053},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7831569681720576},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.787554714301933},null,2042,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4394376611906976},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.449376232184882},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4593552941475294},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4693750120438573},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4794355515111723},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4895370788616074},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.499679761084872},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5098637658510121},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5200892615131831},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5303564171104309},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5406654023704878},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5510163877125778}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2043},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7748969892557713},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7792743640493256},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7836625346300152},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7880615276231637},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7924713697197598},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7968920876766195},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8013237083165479},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.805766258528503},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8102197652677579},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8146842555560645},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8191597564818178},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8236462952002204},null,2043,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5130810622832498},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5233196656093342},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5335999822727406},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5439221822187692},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5542864360850972},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5646929152046019},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5751417916081913},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5856332380276492},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5961674278984894},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6067445353628238},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6173647352722407},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6280282031906959},null,2043,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7919633064601548},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.7963827713959548},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8008131359245358},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8052544269272339},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8097066713516821},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.814169896211973},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.818644128588824},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8231293956297401},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.82762572454918},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8321331426287204},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8366516772172214},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8411813557309931},null,2043,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5614095442502345},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.571845043794128},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5823230588549078},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5928437626460523},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6034073290867328},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6140139328046894},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6246637491391174},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6353569541435649},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6460937245888441},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6568742379659542},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6676986724890139},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6785672070982085}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2044},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8281438989334462},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8326525949708072},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8371724106689176},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8417033734518606},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8462455108113547},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8507988503069202},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8553634195660464},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8599392462843602},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8645263582257927},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8691247832227484},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8737345491762745},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.878355684056229},null,2044,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6387351153974139},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6494856488898026},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6602799813863798},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6711182913297096},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6820007578893539},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6929275609648338},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7038988811886027},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7149148999290333},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7259757992934155},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7370817621309667},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7482329720358547},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7594296133502327},null,2044,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8457222056539615},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8502742545378354},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8548375300022739},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.859412059735053},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8639978714922345},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8685949930983343},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8732034524464907},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8778232774986343},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8824544962856575},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.887097136907584},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.89175122753374},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8964167964029248},null,2044,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6894800214627477},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7004372959838361},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7114392117976549},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7224859507783563},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7335776955410709},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7447146294449256},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7558969365960748},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7671248018507444},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7783984108182875},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.789717949864253},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8010836061134659},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8124955674531202}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2045},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8829882159014517},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8876321728199335},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8922875829889871},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.8969544746554186},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9016328761356975},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9063228158161298},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9110243221530301},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9157374236728932},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9204621489725686},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9251985267194331},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.929946585651565},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9347063545779182},null,2045,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7706718711672864},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7819599313342946},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7932939804557004},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8046742058961969},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8161007957838238},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8275739390130776},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8390938252480349},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8506606449254872},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8622745892580883},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8739358502375172},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8856446206376494},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8974010940177464},null,2045,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9010938718235824},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9057824821739726},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9104826559023442},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9151944215271066},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9199178076370036},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9246528428912864},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9293995560198876},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9341579758235956},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9389281311742295},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9437100510148138},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9485037643597545},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9533093002950148},null,2045,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8239540225358866},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8354591607830293},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8470111723875391},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8586102483172757},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8702565803181259},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8819503609171733},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8936917834258797},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.905481041943283},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9173183313592035},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9292038473574675},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9411377864191408},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.953120345825778}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2046},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9394778623784976},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9442611380045338},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9490562104786591},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9538631088950833},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9586818624197706},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.963512500290616},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9683550518176232},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9732095463830823},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9780760134417479},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9829544825210181},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9878449832211138},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9927475452152577},null,2046,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9092054647256527},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9210579279010114},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9329586794784874},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9449079161910086},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9569058355730165},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.968952635963733},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9810485165104383},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9931936771717633},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0053883187209949},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0176326427493949},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0299268516695337},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0422711487186351},null,2046,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9581266879782921},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9629559566391941},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9677971355794168},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9726502541729221},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.977515341866116},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9823924281780272},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9872815427004864},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9921827150983056},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9970959751094584},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0020213525452601},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0069588772905491},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0119085793038671},null,2046,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9651517236626828},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9772321188221826},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9893617310069178},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0015407607331412},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0137694093340341},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0260478789630336},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0383763725971757},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0507550940404493},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.063184247927166},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0756640397253432},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0881946757401},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1007763631170691}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2047},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":1.9976621982498544},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0025889721446717},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0075278967930208},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0124790021619376},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0174423182923653},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.022417875299336},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0274057033721533},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0324058327745762},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0374182938450018},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0424431169966502},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0474803327177487},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0525299715717167},null,2047,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0546657379619369},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0671108242960634},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0796066134524134},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0921533120005606},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.104751127351669},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1174002677619215},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1301009423359623},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1428533610303533},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.155657734657046},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1685142748868662},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.181423194253012},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1943847061545689},null,2047,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0168704886176427},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0218446353383719},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0268310496468014},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0318297617981118},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0368408021221014},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0418642010233699},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0468999889815027},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0519481965512565},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0570088543627438},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0620819931216197},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0671676436092672},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0722658366829849},null,2047,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1134093098458191},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1260937247632943},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1388298175572662},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1516177987698009},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1644578798007386},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.177350272911188},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1902951912270372},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2032928487424743},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2163434603235266},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2294472417116125},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2426044095271074},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2558151812729248}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2048},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0575920641973515},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0626666413090136},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0677537336968133},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0728533722267977},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0779655878411383},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.083090411558318},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0882278744733198},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0933780077578152},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0985408426603538},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1037164105065518},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1089047426992833},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1141058707188702},null,2048,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2073990248600359},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2204663655108687},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2335869441250362},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2467609776005908},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2599886837192549},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2732702811500198},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2866059894527626},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2999960290818731},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3134406213899008},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3269399886312119},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3404943539656653},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3541039414623},null,2048,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0773766032761736},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0824999743985244},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0876359811362066},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0927846546520565},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.0979460261857659},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1031201270540723},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1083069886509493},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.113506642447796},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1187191199936279},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.12394445291527},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1291826729175471},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1344338117834765},null,2048,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.269079775338112},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.282398411001461},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2957713084351314},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3091986887082929},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3226807737907773},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3362177865567495},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3498099507883912},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3634574911796},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3771606333397051},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3909196037971951},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4047346300034649},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4186059403365734}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2049},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1193198261232737},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1245466405482856},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1297863457077191},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1350389733936033},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1403045554763742},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1455831239050696},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1508747107075217},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1561793479905522},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1614970679401666},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1668279028217503},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1721718849802638},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1775290468404385},null,2049,0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.36776897610304},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3814896837864143},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3952662913312901},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4090990264806225},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4229881179052195},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4369337952075227},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4509362889254027},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4649958305359689},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4791126524593978},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4932869880627746},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5075190716639506},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5218091385354171},null,2049,0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1396979013744608},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1449749736304824},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1502650605702951},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1555681942916203},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1608844069713409},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1662137308656968},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1715561983104799},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1769118417212319},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1822806935934387},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1876627865027301},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1930581531050755},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1984668261369826},null,2049,0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.43253376410502},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4465183315515362},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4605598738568903},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4746586231437098},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4888148124803182},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5030286758845888},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5173004483278123},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5316303657385815},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5460186650066916},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5604655839870563},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5749713615036391},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.589536237353403}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2050},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1828994209069741},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1882830397647361},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.193679936078953},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.1990901425954137},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2045136921406678},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2099506176222241},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2154009520287499},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2208647284302714},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2263419799783746},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2318327399064062},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2373370415296749},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.242854918245655},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2050},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5361574249081942},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5505641679757374},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5650296058978568},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5795539778046557},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5941375238004829},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6087804849679013},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.623483103371675},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6382456220627697},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6530682850823699},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6679513374659156},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6828950252471504},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6978995954621898},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2050},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2038888384156965},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2093242228393986},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2147730123874059},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2202352401203709},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.225710939180483},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2312001427916694},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2367028842597962},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2422191969728709},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2477491144012443},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2532926700978146},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2588498976982305},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2644208309210949},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2050},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6041604523102722},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6188442481291143},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6335878675497364},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6483915543008969},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.663255553104336},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6781801096788205},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6931654707442054},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7082118840255132},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7233195982570289},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7384888631864119},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7537199295788244},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7690130492210763}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2051},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.248386403534187},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.253931530957682},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2594903341613248},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2650628468732794},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.270649102904891},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2762491361508936},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2818629805896151},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2874906702831819},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2931322393777278},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2987877221035999},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3044571527755671},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3101405657930263},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2051},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7129652961536062},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7280923763745264},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7432810861927521},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7585316766948909},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7738443999905091},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7892195092162986},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8046572585402609},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8201579031659101},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8357216993364904},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8513489043392135},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8670397765095101},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8827945752353017},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2051},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2700055035681705},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2756039495245837},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.281216202759031},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.286842297323985},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2924822673559007},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.2981361470754229},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3038039707875937},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3094857728820601},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3151815878332846},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3208914502007518},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3266153946291799},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3323534558487302},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2051},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7843684749257887},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7997864605355729},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.815267260927226},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8308111320159446},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8464183307595556},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8620891151627643},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8778237442814185},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8936224782267916},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9094855781698832},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9254133063457353},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9414059260577683},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.957463701682133}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2052},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.315837995640214},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.321549476886414},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3272750441861665},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3330147322794796},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3387685759920398},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3445366102354228},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3503188700073059},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3561153903916798},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3619262065590623},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3677513537667108},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3735908673588368},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3794447827668201},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2052},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8986135609612886},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9144969951932551},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9304451405023921},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9464582605296381},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9625366199900376},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9786804846771164},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.994890121467277},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0111657983242086},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0275077843033182},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0439163495561772},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0603917653349884},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0769343039970698},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2052},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.338105668675218},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3438720680103238},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3496526888418048},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3554475662437073},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3612567353765805},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3670802314876882},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3729180899112241},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3787703460685248},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3846370354682858},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.390518193706777},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3964138564680582},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.402324059524195},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2052},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9735868986720813},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9897757835623548},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0060306239735901},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0223516886167445},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0387392472975359},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0551935709209044},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0717149314954915},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0883036021381329},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.104959857078379},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1216839716630238},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1384762223606586},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.155336886766241}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2053},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3853131355094237},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3911959611930094},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.3970932955117545},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4030051742478671},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4089316332718038},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4148727085424881},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4208284361075276},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4267988521034329},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4327839927558368},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4387838943797147},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4447985933796046},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4508281262498275},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2053},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0935442390093559},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1102218449529211},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1269673975275145},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.143781173556123},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1606634509895422},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1776145089109749},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1946346275406432},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2117240882404214},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2288831735184864},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2461121670339885},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2634113536017404},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.280781019196926},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2053},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4082488387354775},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4141882300506361},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4201422695070613},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.426110993231021},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4320944374378803},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4380926384323214},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4441056326085633},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4501334564505828},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4561761465323366},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4622337395179827},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4683062721621023},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4743937813099235},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2053},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1722662436056863},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1892645727404734},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2063321551722712},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2234692730475833},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2406762096624142},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2579532494669516},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.275300678070268},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2927187822450419},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3102078499323007},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3277681702461779},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3454000334786942},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3631037311045562}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2054},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4568725295747091},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4629318400288027},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4690060943771099},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4750953294753057},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4811995822699608},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4873188897987659},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4934532891907564},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4996028176665388},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5057675125385148},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5119474112111093},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5181425511809956},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5243529700373251},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2054},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2982214509598267},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3157329372005693},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3333157674038922},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.350970232233931},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3686966235390212},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3864952343565262},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4043663589176782},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4223102926524458},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4403273321944141},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4584177753856915},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4765819212818307},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4948200701567753},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2054},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4804963038975445},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4866138769521582},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.4927465375922764},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.498894323027955},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5050572705610201},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5112354175852944},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5174288015868234},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5236374601441036},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5298614309283103},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5361007517035259},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5423554603269691},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5486255947492249},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2054},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3808795557859739},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3987278013775004},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4166487629308877},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4346427366999652},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4527100201455383},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4708509119403024},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.489065711973784},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5073547213572969},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5257182424289182},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5441565787584892},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5626700351526317},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5812589176597864}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2055},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5305787054619531},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5368197952296692},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5430762772084257},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5493481893595673},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5556355697380622},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5619384564927312},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5682568878664815},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5745909021965372},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5809405379146724},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5873058335474446},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5936868277164278},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6000835591384472},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2055},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5131325235078208},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5315195840606011},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5499815557740906},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5685187438456314},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5871314547159763},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6058199960743558},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6245846768635657},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6434258072850714},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.662343698804138},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6813386641549792},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7004110173459255},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7195610736646172},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2055},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5549111930144743},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5612122932607262},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5675289337200478},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5738611527187967},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5802089886778536},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.586572480112856},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5929516656344309},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.5993465839484298},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6057572738561627},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6121837742546345},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6186261241367808},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.625084362591704},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2055},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5999235335752751},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6186641914463777},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.637481201077434},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6563748735349657},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.675345521152817},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6943934575373198},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7135189975724758},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7327224574251643},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7520041545503666},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7713644076964163},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7908035369102659},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8103218635427787}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2056},{"$f":"Inf_PERate","v":0.03},{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6064960666258141},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6129243890865617},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.619368565524681},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.625828635040357},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6323046368302063},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6387966101875153},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6453045945024782},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6518286292624356},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6583687540521148},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6649250085538703},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6714974325479228},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6780860659126025},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2056},{"$f":"Inf_ROWRate","v":0.05},{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7387891496832149},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7580955632636339},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7774806335627984},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7969446810379157},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8164880274517774},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8361109958780766},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8558139107067468},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8755970976493277},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8954608837443478},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9154055973627306},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9354315682132244},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9555391273478504},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2056},{"$f":"Inf_CNRate","v":0.03},{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.631558528804911},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6380486620585506},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6445548017316516},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.651076987300363},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.657615258338192},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6641696545162445},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6707402156034665},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.677326981466885},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.68392999207185},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6905492874822761},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6971849078608869},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7038368934694579},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2056},{"$f":"Inf_UTRate","v":0.05},{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8299197102540417},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8495974010186993},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8693552611313091},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8891936172117179},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9091127972104616},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9291131304141889},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9491949474511028},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9693585802964257},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9896043622778885},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0099326280812404},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0303437137557818},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0508379567199206}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2057},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6846909486245902},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6913121207591604},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.6979496224904231},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7046034940915695},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7112737759351146},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7179605084931433},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7246637323375551},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7313834881403114},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7381198166736813},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7448727588104895},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7516423555243636},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7584286478899838},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2057},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9757286071673779},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9960003414268179},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0163546652409403},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0367919150898137},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0573124288243685},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0779165456719824},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0986046062420858},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1193769525317956},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1402339279315665},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1611758772308685},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1822031466238867},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2033160837152446},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2057},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7105052846690612},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7171901219203098},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7238914457836039},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7306092969193765},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7373437160883403},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7440947441517345},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7508624220715734},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7576467909108948},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7644478918340085},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7712657661067475},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7781004550967165},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7849520002735448},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2057},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0714156957667473},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0920772710696385},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1128230241878789},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.133653298072308},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1545684370709894},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1755687869349032},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1966546948236632},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2178265093112524},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.239084580391788},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2604292594853073},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2818608994435756},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3033798545559208}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2058},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7652316770833312},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7720514843819384},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7788881111651391},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7857415989143197},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7926119892131709},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.7994993237479404},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8064036443076845},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8133249927845236},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8202634111738947},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8272189415748068},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8341916261900972},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8411815073266862},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2058},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.224515037525749},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.245800358498161},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2671723985029892},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.288631510844306},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3101780502655886},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3318123729555831},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3535348365541919},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3753458001583878},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3972456243281473},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4192346710924149},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4413133039550843},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4634818879010103},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2058},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.791820443209136},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.798705825577922},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8056081891571152},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.812527575826961},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8194640275709935},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8264175864762895},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8333882947337234},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8403761946382242},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8473813285890315},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8544037390899524},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8614434687496204},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8685005602817535},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2058},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3249864805550882},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3466811346231236},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3684641753972757},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.390335962975926},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4122968589245408},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.434347226281651},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4564874295648487},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4787178347768171},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.50103880941138},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5234507224595752},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5459539444157571},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5685488472837195}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2059},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8481886273958343},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8552130289133997},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8622547545000963},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8693138468817523},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.876390348889569},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8834843034603814},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.890595753636918},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8977247425680623},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9048713135091146},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9120355098220543},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9192173749758035},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9264169525464898},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2059},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4857407894020396},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5080903764230724},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5305310184281424},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5530630863865253},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5756869527788728},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5984029916033666},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6212115783819057},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6441130901663108},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6671079055445581},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6901964046470388},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.713378969152842},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7366559822960639},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2059},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8755750565054123},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8826670003452621},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.8897764348318309},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.896903403101772},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9040479483981256},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9112101140705806},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9183899435757374},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9255874804773732},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9328027684467046},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9400358512626532},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9472867728121113},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9545555770902081},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2059},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5912358045828459},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6140151913542828},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6368873841671423},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6598527611247249},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6829117018707711},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7060645875957361},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7293118010430932},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7526537265156596},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7760907498819503},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7996232585825558},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8232516416365474},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8469762896479081}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2060},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9336342862177123},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9408694197808045},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9481223971351023},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.955393262288208},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9626820593562595},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9699888325641961},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9773136262460289},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9846564848451074},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.992017452914391},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9993965751167186},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0067938962250804},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0142094611228876},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2060},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7600278288721452},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7834948952442291},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8070575693495528},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.830716240705855},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8544713004178197},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8783231411835386},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9022721573010051},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9263187446746306},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9504633008217906},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9747062248793954},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9990479176104881},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0234887814108715},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2060},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9618423082005769},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9691470103556221},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.976469727876788},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9838105051948274},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9911693868500717},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":2.9985464174927001},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.005941641883012},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0133551048916969},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0207868515001084},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0282369268005356},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0357053759964776},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0431922444029174},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2060},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8707975948119904},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8947159509219995},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9187317533755017},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.942845399180964},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9670572869643124},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9913678169755258},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0157773910952512},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0402864128414464},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0648952873760518},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0896044215116873},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1144142237183781},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1393251041303065}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2061},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0216433148042467},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0290955023742319},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0365660690491585},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0440550601568575},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0515625211369506},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0590884975411257},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0666330350334134},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0741961793904644},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0817779765018267},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0893784723702242},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0969977131118367},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1046357449565782},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2061},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0480292203157564},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0726696400064446},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0974104478170341},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1222520527411515},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1471948654387143},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1722392982427188},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1973857651660582},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.2226346819083647},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.2479864658628825},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.273441536123368},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.2990003134910157},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.3246632204814182},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2061},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0506975774465972},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0582214206662939},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0657638197130948},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0733248203506753},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0809044684555769},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0885028100174843},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.0961198911395056},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1037557580384512},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1114104570451149},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1190840346045547},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1267765372763749},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1344880117350082},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2061},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1643374745525934},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1894517484681026},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.2146683410442805},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.2399876691400156},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.2654101513125315},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.2909362078243056},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.316566260650017},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.3423007334835217},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.3681400517448576},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.3940846425872753},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.4201349349043006},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.4462913593368256}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2062},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.112292614248378},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1199683674454626},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1276630511206371},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.135376711961567},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1431093967710626},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1508611524673626},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.158632026084419},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1664220647721812},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1742313157968844},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1820598265413342},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1899076445051953},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1977748173052789},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2062},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.3504306813315479},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.376303122006771},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.4022809702078902},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.4283646553782132},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.4545546087106542},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.4808512631548592},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.5072550534243661},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.5337664160037878},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.5603857891560313},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.5871136129295405},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.6139503291655704},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.6408963815054927},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2062},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1422185047699984},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1499680632862859},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1577367343044909},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1655245649611992},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.173331602509248},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1811578943180123},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1890034878736939},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.1968684307796078},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2047527707564716},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2126565556426949},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2205798333946696},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2285226520870616},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2062},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.4725543482802266},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.4989243358915116},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.525401758096498},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.5519870525970196},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.5786806588781612},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.6054830182155237},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.6323945736825207},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.6594157701577013},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.6865470543321033},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.7137888747166414},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.741141681649518},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.7686059273036694}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2063},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2056613926758328},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2135674184688301},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2214929426542596},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2294380133204172},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2374026786741981},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2453869870413872},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2533909868669553},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2614147267153504},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2694582552707945},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2775216213375775},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.285604873840354},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2937080618244403},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2063},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.6679522153981283},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.6951182781071124},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.722395018718287},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.7497828881471262},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.7772823391461889},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.804893826312604},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.8326178060955858},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.8604547368039794},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.8884050786138351},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.9164692935760197},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.9446478456238516},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.9729412005807703},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2063},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2364850599131016},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2444671051848779},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2524688363336289},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2604903019100382},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.268531550584528},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2765926311475555},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2846735925099075},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.2927744837029991},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3008953538791688},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3090362523119787},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.317197228396513},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3253783316496768},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2063},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.7961820656942402},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.8238705526860892},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.8516718460013255},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.8795864052268731},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.9076146918220722},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.9357571691263029},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.9640143023666496},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.9923865586655891},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.0208744070487112},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.0494783184524765},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.0781987657319974},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.1070362236688567}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2064},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3018312344561109},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3099744410228982},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3181377309338909},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3263211537200337},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3345247590344278},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3427485966526325},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3509927164729674},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3592571685168147},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3675420029289223},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3758472699777089},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3841730200555689},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3925193036791774},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2064},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.0013498261680382},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.0298741920124721},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.0585147696542059},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.0872720325544876},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.1161464561035039},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.14513851762824},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.1742486964003715},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.2034774736441847},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.2328253325445333},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.2622927582548273},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.2918802379050502},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.3215882606098148},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2064},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3335796117104981},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3418011183404275},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3500429014236413},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3583050109673431},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3665874971020679},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3748904100819863},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3832138002852092},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3915577182140932},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.3999222144955481},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4083073398813424},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4167131452484125},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4251396815991715},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2064},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.1359911689789559},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.1650640803203975},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.1942554383013952},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.2235657254882204},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.2529954264131788},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.2825450275826213},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.312215017484986},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.342005886598872},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.3719181274011509},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.4019522343751047},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.4321087040186011},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.4623880348523031}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2065},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4008861714897982},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4092736742535892},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4176818628619117},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4261107883316386},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4345605018054646},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4430310545522156},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4515224979671606},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4600348835723231},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.468568263016794},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4771226880770443},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4856982106572398},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.494294882789557},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2065},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.3514173174764457},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.3813679016131006},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.4114405081369208},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.4416356341822159},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.4719537789086825},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.5023954435096556},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.532961131220393},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.5636513473263962},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.5944665991717626},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.6254073961675717},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.656474249800306},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.6876676736403082},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2065},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4335870000618174},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4420551518906448},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4505441884663548},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4590541612963674},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4675851220151341},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4761371223844502},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4847102142937696},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.4933044497605201},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5019198809304184},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5105565600777866},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5192145396058687},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5278938720471502},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2065},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.4927907274279075},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.5233172843364216},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.5539682102164694},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.5847440117626359},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.6156451977338424},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.6466722789617574},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.6778257683592397},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.7091061809288206},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.7405140337712135},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.7720498460938643},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.8037141392195357},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.8355074365949227}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2066},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5029127566344962},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.511551884481201},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.520212318747773},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5288941119815918},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5375973168596322},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5463219861887856},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.555068172906179},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5638359300794966},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5726253109073016},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5814363687193596},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5902691569769614},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5991237292732481},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2066},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.7189881833502705},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.7504362966937581},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.78201253354377},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.8137174158913298},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.8455514678541203},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.8775152156851416},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.9096091877814159},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.9418339146927197},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.9741899291303548},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.0066777659759545},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.0392979622903251},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.0720510573223283},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2066},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5365946100636756},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5453168064473677},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5540605141203492},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5628257861352624},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5716126756755919},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5804212360559875},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5892515207225868},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.5981035832533399},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6069774773583352},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6158732568801244},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6247909757940491},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6337306882085691},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2066},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.8674302637993074},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.8994831485532471},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.931666620727297},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.9639812123507721},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":7.9964274576205394},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.0290058929098507},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.0617170567772067},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.0945614899752663},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.1275397354597789},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.1606523383985632},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.1938998461805177},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.2272828084246736}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2067},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6080001393335355},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6168984410156413},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6258186883102104},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6347609353410437},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6437252363654258},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.652711645774454},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.661720218093369},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6707510079818859},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6798040702345247},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.688879459780944},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6979772316862736},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7070974411514488},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2067},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.1049375925177891},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.1379581115284516},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.1711131602209637},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.2044032866859027},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.2378290412468331},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.2713909764694051},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.3050896471704938},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.3389256104273635},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.3728994255868798},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.4070116542747595},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.4412628604048496},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.4756536101884521},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2067},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6426924483655903},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6516763106407932},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6606823295439641},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6697105597193245},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6787610559458637},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.687833873137671},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.6969290663442682},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7060466907509442},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7151868016790894},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7243494545865321},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7335347050678744},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7427426088548299},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2067},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.2608017769892772},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.294457305980913},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.3282499517636666},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.362180272968315},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.3962488305015697},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.430456187555345},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.4648029096160702},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.4992895644740329},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.533916722232771},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.5686849553184938},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.6035948384895473},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.6386469488459117}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2068},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.716240143513545},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7254053942461138},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7345932489595199},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7438037634012784},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7530369934563916},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7622929951476904},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7715718246361729},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7808735382213454},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7901981923415637},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7995458435743759},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8089165486368652},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8183103643859955},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2068},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.5101844721436866},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.5448560171048822},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.5796688182320207},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.614623451020206},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.6497204933091822},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.6849605252928832},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.7203441295290265},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.7558718909487396},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.7915443968662323},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.8273622369885061},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.8633260034251009},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.8994362906978832},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2068},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7519732218165616},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7612265999600205},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7705027994302864},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7798018765109078},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7891238876242435},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.7984688893318048},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8078369383345998},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.817228091473476},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8266424057294657},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8360799382241315},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8455407462199145},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8550248871204786},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2068},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.6738418658387459},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.7091801712799644},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.7446624493518552},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.7802892866167355},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.8160612720266531},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.8519789969331182},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.8880430550968796},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.9242540426977399},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.9606125583444154},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.9971192030844254},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.0337745804140308},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.0705792962882139}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2069},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8277273478189544},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8371675560735006},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8466310464283091},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8561178763033199},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8656281032600868},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8751617850021249},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8847189793752621},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8942997443679896},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9039041381118142},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9135322188816106},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.923184045095975},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9328596753175793},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2069},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.9356936957508779},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":8.9720988179601324},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.0086522591436271},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.045354623571221},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.0822065179746456},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.1192085515575325},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.1563613360054816},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.1936654854961795},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.2311216167095456},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.2687303488379325},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.3064923035963556},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.3444081052327785},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2069},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8645324184710623},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.874063397958825},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8836178834131991},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.8931959328062393},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9027976042529748},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9124229560117634},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9220720464846424},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9317449342176847},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9414416779013539},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9511623363708601},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9609069686065164},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9706756337340976},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2069},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.1075339591306896},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.1446391798439688},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.181895571819453},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.2193037509475779},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.2568643356279914},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.2945779467797802},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.3324452078517286},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.3704667448326333},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.4086431862616422},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.4469751632386512},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.4854633094347367},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.5241082611026293}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2070},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9425591682535273},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9522825827557098},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9620299778211625},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9718014125924239},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9815969463578935},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9914166385521925},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.001260548756524},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0111287366990336},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0210212622551733},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0309381854480639},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0408795664488588},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0508454655771109},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2070},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.3824783805384246},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.4207037588581422},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.4590848721008118},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.4976223547497867},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.536316843873383},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.5751689791354142},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.6141794028057621},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.6533487597709957},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.6926776975450313},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.7321668662798366},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.7718169187761816},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.8116285104944243},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2070},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.980468391025199},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":3.9902852998975948},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0001264199155999},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0099918107904315},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0198815323805697},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0297956446921219},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0397342078791869},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0496972822442201},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0596849282383998},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0696972064619912},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0797341776647169},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0897959027461255},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2070},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.5629106570872295},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.6018711388361737},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.6409903504104335},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.6802689384949652},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.7197075524093997},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.7593068441187771},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.7990674682443242},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.8389900820742735},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.8790753455747318},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.9193239214005917},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.9597364749064816},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.000313674157768}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2071},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0608359433011376},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0708510602383852},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0808908771558015},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0909554549702003},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1010448547486344},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1111591377087624},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1212983652192232},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1314625988000078},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1416519001228318},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1518663310115089},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1621059534423281},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1723708295444277},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2071},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.8516022995653518},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.8917389468010555},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.9320391157058587},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":9.972503472487281},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.013132686067058},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.053927428092191},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.094888372946055},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.136016197759551},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.177311582422288},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.218775209593835},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.260407764714998},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.302209936019153},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2071},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.0998824427559599},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1099938588945273},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1201302125130725},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.130291565114149},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1404779783519912},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1506895140328899},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1609262341155668},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1711882007115513},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1814754760855557},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1917881226558551},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2021262029946627},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2124897798285135},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2071},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.041056189941598},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.081964695777989},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.123039867930961},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.164282385419719},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.205692930029876},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.247272186324723},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.289020841656548},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.330939586177994},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.373029112853477},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.415290117470629},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.457723298651814},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.500329357865665}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2072},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1826610216001745},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.1929765920455395},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2033176034704782},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2136841186193097},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2240762003910968},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2344939118400289},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2449373161758039},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2554064767640121},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2659014571265201},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2764223209418573},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2869691320456011},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2975419544307645},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2072},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.344182414543628},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.386325894141118},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.42864107149116},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.471128646111655},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.513789320370421},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.55662379949681},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.599632791593368},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.642817007647539},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.686177161543412},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.729713970073536},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.773428152950757},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.81732043282012},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2072},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2228789160386428},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2332936746613674},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2437341188884687},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2542003120675771},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2646923177025542},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2752101994538796},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.285754021139037},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.2963238467329008},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3069197403681256},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.317541766335534},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3281899890845059},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3388644732233725},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2072},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.543108999438687},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.586062930566897},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.629191861327516},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.672496504690713},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.715977576531378},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.759635795640968},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.803471883739382},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.847486565486902},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.891680568496158},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.936054623344168},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.980609463584411},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.025345825758954}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2073},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3081408522481839},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3187658898069099},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3294171315745968},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3400946421778928},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3507984864028328},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3615287291952329},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3722854356610812},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.383068671066936},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3938785008403194},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4047149905701168},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4155782060069733},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.426468213063691},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2073},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.861391535270817},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.905642188848182},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.950073125065726},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":10.994685078417245},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.039478786388948},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.084454989471656},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.129614431173042},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.17495785802992},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.220486019620587},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.266199668577217},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.312099560598298},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.35818645446113},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2073},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.349565283519806},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3602924849012128},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3710461424551275},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3818263214296094},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.3926330872336354},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4034665054375006},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4143266417732132},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4252135621348936},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4361273325791748},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4470680193256049},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4580356887570458},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4690304074200782},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2073},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.070264449410628},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.115366077095249},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.160651454393902},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.206121329925258},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.251776455357955},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.297617585423025},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.34364547792636},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.389860893761256},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.436264596920974},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.482857354511387},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.529639936763642},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.576613117046913}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2074},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.437385077815633},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4483288665011207},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4592996455218383},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4702974814432332},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4813224409949219},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4923745910710942},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5034539987309179},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.514560731198948},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5256948558655328},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5368564402872238},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5480455521871859},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5592622594556049},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2074},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.404461112034362},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.450924298290595},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.497576781319017},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.544419332338112},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.5914527257084},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.638677738945244},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.686095152731699},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.733705750931421},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.781510320601623},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.829509652006085},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.877704538628221},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.926095777184194},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2074},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4800522420254048},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.4911012594482536},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5021775267287856},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5132811110725015},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5244120798506486},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5355705006006302},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5467564410264139},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5579699689989441},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5692111525565542},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5804800599053772},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.591776759419762},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6031013196426853},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2074},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.62377767188117},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.671134380950022},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.718684027113607},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.76642739642153},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.814365278125862},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.862498464694184},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.910827751822687},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.959353938449327},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.008077826767032},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.057000222236963},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.106121933601832},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.155443772899266}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2075},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5705066301501054},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5817787324961579},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.5930786348874975},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6044064058865342},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6157621142247738},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.627145828803231},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6385576186928494},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6499975531349209},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6614657015415037},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6729621334958455},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.684486918752806},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6960401272392778},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2075},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":11.974684167636088},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.023470513205131},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.072455620384975},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.121640298955025},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.171025361993829},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.220611625892515},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.270399910368292},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.320391038478},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.370585836631712},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.420985134606397},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.47158976555964},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.522400566043412},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2075},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6144538092861715},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6258342972317052},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6372428525306537},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6486795444046818},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6601444422461737},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6716376156186543},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6831591342572114},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.6947090680689181},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7062874871332561},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.717894461702544},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7295300622023602},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7411943592319714},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2075},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.204966555475236},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.254691099997531},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.304618228469295},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.354748766242615},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.405083542032164},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.455623387928902},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.506369139413831},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.557321635371803},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.608481718105393},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.659850233348822},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.711428030281935},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.76321596154424}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2076},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.707621829054613},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7192320944710477},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7308709939341274},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7425385980631356},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7542349776515218},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7659602036673325},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7777143472536396},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7894974797289729},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8013096725877533},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8131509975007258},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8250215263153953},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8369213310564616},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2076},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.573418376017901},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.624644038865398},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.676078401404235},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.727722313902786},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.77957663009353},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.831642207187151},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.883919905886719},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.936410590401913},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.989115128463309},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.042034391336728},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.095169253837632},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.148520594345593},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2076},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7528874235647622},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7646093261486619},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.776360138106579},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7881399307368273},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.7999487755135641},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8117867440872191},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8236539082849328},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8355503401109905},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8474761117472589},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.859431295553625},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8714159640684356},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8834301900089354},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2076},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.815214883249007},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.867425654997417},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.919849139892769},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":12.972486204554755},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.025337719133782},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.078404557325356},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.131687596384531},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.185187717140401},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.23890580401067},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.292842745016271},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.346999431796039},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.40137675962146}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2077},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8488504839262569},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8608090573051843},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8727971237521563},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.884814756005035},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.896862026981073},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9089390097773578},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.921045777671254},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9331824041208474},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.945348962765391},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9575455274257525},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9697721721048618},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9820289709881598},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2077},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.202089294818807},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.255876240808677},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.309882321474454},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.364108429597934},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.418555461598215},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.473224317546517},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.528115901181064},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.583231119922017},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.638570884886484},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.694136110903573},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.749927716529523},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.805946624062882},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2077},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.8954740462717101},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9075476059331269},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9196509422497812},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9317841286589372},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9439472387789758},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9561403464098408},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9683635255334861},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.980616850314326},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9929003950996824},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0052142344202402},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0175584429904951},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0299330957092101},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2077},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.455975627411465},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.510796937747296},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.565841596887415},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.621110514782501},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.676604605090478},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.732324785191633},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.788271976203767},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.84444710299743},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.900851094211212},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.957484882267092},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.014349403385848},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.071445597602541}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2078},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":4.9943159984440495},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0066333290243445},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0189810374647257},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0313591986851902},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0437678877905094},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0562071800706834},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0686771510013964},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0811778762444773},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0937094316483575},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1062718932485298},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1188653372680122},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1314898401178093},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2078},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.862193759559757},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.918670052849121},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":13.975376437548189},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.032313851077843},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.089483234678138},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.146885533423855},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.204521696240128},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.262392675918129},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.32049942913082},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.378842916448765},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.437424102356012},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.496243955266038},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2078},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0423382676598676},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0547740341111274},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0672404705172811},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0797376525187117},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.0922656559423514},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.104824556802142},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1174144312994967},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.130035355823761},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1426874069526782},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1553706614528521},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1680851962802148},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1808310885804909},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2078},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.128774408782046},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.186336784634667},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.244133676731792},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.302166040521632},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.360434835345009},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.41894102445122},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.477685575013959},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.536669458147307},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.595893648921779},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.655359126380453},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.715066873555148},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.775017877482675}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2079},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.144145478397375},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1568323288950788},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1695504685886711},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1822999746457494},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1950809244242286},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2078933954728077},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2207374655314425},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2336132125318162},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2465207145978123},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2594600500459903},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2724312973860572},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2854345353213485},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2079},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.555303447537757},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.614603555491589},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.674145259425609},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.733929543631746},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.793957396412054},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.854229810095056},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.914747781052142},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.975512309714043},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.036524400587368},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.097785062271209},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.159295307473819},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.221056153029346},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2079},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.1936084156896678},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2064172551344656},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2192576846328045},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2321297820942778},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2450336256206267},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2579692935062115},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2709368642384868},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.283936416498479},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2969680291612642},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3100317812964439},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3231277521686273},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3362560212379115},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2079},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.835213129221156},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.895653623866409},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":14.95634036056839},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.017274342547722},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.078456577112268},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.13988807567379},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.201569853764667},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.263502931054681},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.325688331367877},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.388127082699485},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.450820217232915},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.513768771356817}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2080},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.2984698427493013},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3115372987619365},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3246369826463367},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3377689738851277},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3509333521569609},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3641301973369968},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3773595894973907},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3906216089077752},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4039163360357518},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4172438515473749},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4306042363076443},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4439975713809945},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2080},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.283068619914651},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.345333733266175},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.407852522396896},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.47062602081334},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.533655266232664},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.596941300599816},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.660485170104756},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.724287925199752},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.788350620616743},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.852674315384776},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.917260072847517},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.982108960680822},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2080},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3494166681603641},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3626097727885051},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3758354151717942},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.3890936755571124},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4023846343892519},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4157083723114043},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4290649701656477},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.44245450899344},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4558770700361086},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4693327347353433},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4828215847336921},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4963437018750554},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2080},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.576973785682224},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.640436305059739},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.70415737859682},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.768138059675119},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.832379405967892},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.89688247945749},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":15.961648346452911},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.026678077607425},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.091972747936282},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.15753343683447},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.223361228094571},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.28945720992467}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2081},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4574239380317859},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4708834177248002},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4843760921257321},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.4979020431016865},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5114613527216747},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5250541032571121},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5386803771823176},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5523402571750138},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5660338261168292},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5797611670938005},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.593522363396878},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6073174985224288},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2081},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.047222050910392},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.112600419929493},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.178245148516751},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.244157321854019},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.310338029544308},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.376788365629817},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.443509428610007},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.510502321459754},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.577768151647593},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.645308031154027},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.713123076489904},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.781214408714874},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2081},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5098991682051812},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5234880659721668},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5371104776269542},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5507664858238313},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5644561734209352},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5781796234807519},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.5919369192706228},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6057281442632485},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6195533821371972},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6334127167774088},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6473062322757084},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6612340129313123},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2081},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.355822474966345},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.422458120312736},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.489365247526671},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.556544962658883},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.623998376266297},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.691726603430375},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.759730763775568},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.828011981487808},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.896571385333107},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.965410108676206},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.034529289499311},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.103930070420915}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2082},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6211466561727441},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6350099202565485},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6489073748895082},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6628391043947417},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6768051933033297},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6908057263548306},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7048407884977923},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7189104648902696},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7330148409003394},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7471540021066208},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7613280342987903},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7755370234781074},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2082},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.849583153455921},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.918230440925978},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":16.987157405942597},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.056365187946724},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.125854931021529},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.195627783911316},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.265684900040515},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.336027437532749},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.406656559229983},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.47757343271174},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.548779230314413},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.620275129150631},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2082},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.675196143251342},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.6891927079513369},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.703223791955768},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7172894803985521},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7313898586235688},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7455250121851797},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.759695026848747},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7738999885911522},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7881399836013188},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8024150982807372},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8167254192439852},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8310710333192572},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2082},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.173613598714674},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.243581026328386},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.313833509903017},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.384372210791842},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.455198295079626},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.526312933601908},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.597717301964359},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.669412580562213},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.741399954599778},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.81368061411003},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.886255753974293},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.959126573941976}]
[null,{"$f":"OFFSET(PEInflationTable[[#This Row],[Year]],-1,0)+1","v":2083},0.03,{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.7897810558579321},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8040602178642509},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8183745961361995},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.83272427752659},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8471093491024355},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8615298981454815},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8759860121527323},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.890477778836984},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9050052861273565},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9195686221698258},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9341678753277609},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.948803134182457},null,{"$f":"OFFSET(ROWInflationTable[[#This Row],[Year]],-1,0)+1","v":2083},0.05,{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.69206231112873},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.764141962972289},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.836515276239741},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.909183447344077},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":17.982147677572623},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.055409173106899},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.128969145042557},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.202828809409404},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.276989387191499},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.351452104347345},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.426218191830149},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.501288885608179},null,{"$f":"OFFSET(CNInflationTable[[#This Row],[Year]],-1,0)+1","v":2083},0.03,{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8454520275488884},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8598684891898838},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8743205057144481},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.8888081648105155},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9033315543822829},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9178907625507424},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9324858776542166},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9471169882488937},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9617841831093656},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9764875512291669},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.991227181821313},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0060031643188427},null,{"$f":"OFFSET(UTInflationTable[[#This Row],[Year]],-1,0)+1","v":2083},0.05,{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.032294278650426},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.10576007764482},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.179525185398184},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.25359082133145},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.327958209833621},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.402628580282016},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.47760316706259},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.552883209590334},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.628469952329777},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.704364644815541},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.780568541673016},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.857082902639085}]
[null,{"$f":"B69+1","v":2084},{"$f":"Inf_PERate","v":0.03},{"$f":"IF(OFFSET(PEInflationTable[[#This Row],[12]],-1,0)>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(PEInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],1,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9634744875336763},{"$f":"IF(PEInflationTable[[#This Row],[1]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],2,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9781820244001844},{"$f":"IF(PEInflationTable[[#This Row],[2]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],3,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":5.9929258340202916},{"$f":"IF(PEInflationTable[[#This Row],[3]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],4,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0077060058523939},{"$f":"IF(PEInflationTable[[#This Row],[4]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],5,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0225226295755148},{"$f":"IF(PEInflationTable[[#This Row],[5]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],6,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0373757950898517},{"$f":"IF(PEInflationTable[[#This Row],[6]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],7,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0522655925173199},{"$f":"IF(PEInflationTable[[#This Row],[7]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],8,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0671921122020986},{"$f":"IF(PEInflationTable[[#This Row],[8]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],9,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0821554447111819},{"$f":"IF(PEInflationTable[[#This Row],[9]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],10,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0971556808349252},{"$f":"IF(PEInflationTable[[#This Row],[10]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],11,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1121929115875977},{"$f":"IF(PEInflationTable[[#This Row],[11]]>0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)*PEInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(PEInflationTable[[#This Row],[Year]],12,1),0,(1+PEInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.127267228207935},null,{"$f":"Q69+1","v":2084},{"$f":"Inf_ROWRate","v":0.05},{"$f":"IF(OFFSET(ROWInflationTable[[#This Row],[12]],-1,0)>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(ROWInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],1,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.576665426685185},{"$f":"IF(ROWInflationTable[[#This Row],[1]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],2,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.652349061120923},{"$f":"IF(ROWInflationTable[[#This Row],[2]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],3,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.728341040051745},{"$f":"IF(ROWInflationTable[[#This Row],[3]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],4,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.804642619711299},{"$f":"IF(ROWInflationTable[[#This Row],[4]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],5,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.88125506145127},{"$f":"IF(ROWInflationTable[[#This Row],[5]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],6,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.95817963176226},{"$f":"IF(ROWInflationTable[[#This Row],[6]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],7,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.0354176022947},{"$f":"IF(ROWInflationTable[[#This Row],[7]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],8,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.112970249879886},{"$f":"IF(ROWInflationTable[[#This Row],[8]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],9,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.190838856551085},{"$f":"IF(ROWInflationTable[[#This Row],[9]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],10,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.269024709564722},{"$f":"IF(ROWInflationTable[[#This Row],[10]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],11,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.347529101421667},{"$f":"IF(ROWInflationTable[[#This Row],[11]]>0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)*ROWInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(ROWInflationTable[[#This Row],[Year]],12,1),0,(1+ROWInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.426353329888599},null,{"$f":"AF69+1","v":2084},{"$f":"Inf_CNRate","v":0.03},{"$f":"IF(OFFSET(CNInflationTable[[#This Row],[12]],-1,0)>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(CNInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],1,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0208155883753625},{"$f":"IF(CNInflationTable[[#This Row],[1]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],2,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0356645438655878},{"$f":"IF(CNInflationTable[[#This Row],[2]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],3,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0505501208858883},{"$f":"IF(CNInflationTable[[#This Row],[3]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],4,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0654724097548378},{"$f":"IF(CNInflationTable[[#This Row],[4]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],5,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0804315010137584},{"$f":"IF(CNInflationTable[[#This Row],[5]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],6,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.0954274854272716},{"$f":"IF(CNInflationTable[[#This Row],[6]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],7,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1104604539838503},{"$f":"IF(CNInflationTable[[#This Row],[7]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],8,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1255304978963681},{"$f":"IF(CNInflationTable[[#This Row],[8]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],9,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1406377086026538},{"$f":"IF(CNInflationTable[[#This Row],[9]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],10,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1557821777660484},{"$f":"IF(CNInflationTable[[#This Row],[10]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],11,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1709639972759582},{"$f":"IF(CNInflationTable[[#This Row],[11]]>0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)*CNInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(CNInflationTable[[#This Row],[Year]],12,1),0,(1+CNInflationTable[[#This Row],[Rate1]])^(1/12)))","v":6.1861832592484145},null,{"$f":"AU69+1","v":2084},{"$f":"Inf_UTRate","v":0.05},{"$f":"IF(OFFSET(UTInflationTable[[#This Row],[12]],-1,0)>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*OFFSET(UTInflationTable[[#This Row],[12]],-1,0),IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],1,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":18.933908992582957},{"$f":"IF(UTInflationTable[[#This Row],[1]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[1]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],2,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.011048081527072},{"$f":"IF(UTInflationTable[[#This Row],[2]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[2]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],3,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.088501444668104},{"$f":"IF(UTInflationTable[[#This Row],[3]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[3]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],4,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.166270362398031},{"$f":"IF(UTInflationTable[[#This Row],[4]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[4]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],5,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.24435612032531},{"$f":"IF(UTInflationTable[[#This Row],[5]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[5]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],6,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.322760009296125},{"$f":"IF(UTInflationTable[[#This Row],[6]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[6]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],7,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.401483325415729},{"$f":"IF(UTInflationTable[[#This Row],[7]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[7]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],8,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.480527370069861},{"$f":"IF(UTInflationTable[[#This Row],[8]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[8]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],9,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.559893449946276},{"$f":"IF(UTInflationTable[[#This Row],[9]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[9]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],10,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.639582877056331},{"$f":"IF(UTInflationTable[[#This Row],[10]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[10]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],11,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.719596968756679},{"$f":"IF(UTInflationTable[[#This Row],[11]]>0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)*UTInflationTable[[#This Row],[11]],IF(EstLastUpdate>DATE(UTInflationTable[[#This Row],[Year]],12,1),0,(1+UTInflationTable[[#This Row],[Rate1]])^(1/12)))","v":19.799937047771049}]

{"sheet":"BaseUncertainty","index":9,"n_rows":83,"n_cols":16,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["Base Uncertainty",null,"Workbook formatting conventions.",null,null,"Use the Protect/Unprotect buttons to edit non-yellow cells, if needed."]
[null,null,null,null,null,null,null,"Cntl+Shift+P to Protect Sheet"]
[null,"Project Sponsor's Estimate","Description",null,null,null,null,"Cntl+Shift+U to Unprotect sheet"]
[null,{"$f":"SUBTOTAL(109,SchedEstVarTable[Cost Estimate, CY ($)1])","v":212000000},"Cost Estimate (including Contigency), CY ($)"]
[null,{"$f":"SUBTOTAL(109,SchedEstVarTable[Contingency, CY ($)1])","v":14200000},"Traditional Contingency, CY ($)"]
[null,{"$f":"PriorCost+FixedCost","v":15000000},"Total Prior/Fixed Costs, CY ($)"]
[null,{"$f":"SchedEstVarTable[[#Totals],[Base Cost, CY ($) (no prior or fixed)]]+PriorCost+FixedCost","v":212800000},"Base Cost CY (includes Prior + Fixed) Note: Base Cost does NOT include contingency."]
[null,{"$f":"ScheduleTable[[#Totals],[Base Cost, YOE ($)]]+PriorCost+FixedCost","v":275046237.40653569},"Base Cost YOE (includes priors and fixed costs) Note: Base Cost does NOT include contingency.  This value is used to determine contingency on YOE sheet."]
[null,{"$f":"SUBTOTAL(109,SchedEstVarTable[Cost Estimate, CY ($)1]) + PriorCost+FixedCost","v":227000000},"Total Project Cost CY ($) (includes all phases, prior & fixed cost, & contingency) [Verify against Project Sponsor Estimate following Changes to Base Estimate]"]
[null,{"$f":"ScheduleTable[[#Totals],[Cost Estimate, YOE ($)]]+PriorCost+FixedCost","v":291106236.58330774},"Total Project Cost YOE ($) (includes all phases, prior & fixed, and contingency)"]
[null,{"$f":"B10-CYEstimateIncContPriorFixed","v":64106236.583307743},"Total Inflation, YOE ($)"]
[]
[null,"Prior and Fixed Costs:","Amount1"]
[null,"Prior Costs, CY [$]1:",10000000]
[null,"Fixed Costs, CY [$]1:",5000000]
[]
[null,"PRIOR TO clicking the buttons, place your curser within the Project Structuring table below "]
[null,null,null,null,"Cntl+Shift+K to Add Phase-Segment    "]
[null,null,null,null,"Cntl+Shift+L to Delete Phase-Segment    "]
[]
[null,"Project Structuring and Base Cost YOE Determination"]
[null,"Phase-Segment","Phase2","Segment2","Description (Optional)1","Base Schedule Start1","Base Schedule End1","Phase Duration, (mos)","Duration to Mid-Point, (mos)","Mid-Point Date","Inflation Factor","Base Cost, YOE ($)","Base Cost Inflation, YOE ($)","Cost Estimate, YOE ($)","InflationTable2","Blank1"]
[null,{"$f":"IF(CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]]))","v":"PE+EM-Segment 1"},"PE+EM","Segment 1",null,45901,46265,{"$f":"(ScheduleTable[[#This Row],[Base Schedule End1]]-ScheduleTable[[#This Row],[Base Schedule Start1]])/(365/12)","v":11.967123287671232},{"$f":"(INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))-EstLastUpdate)/(365/12)+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2","v":26.005479452054793},{"$f":"INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2*365/12","v":46083},{"$f":"IF(ScheduleTable[[#This Row],[Duration to Mid-Point, (mos)]]<=0,1, IF(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]])<YEAR(EstLastUpdate),1, INDEX(INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[\"&MONTH(ScheduleTable[[#This Row],[Mid-Point Date]])&\"]\"), MATCH(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]]), INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[Year]\"),0))))","v":1.0791451672883094},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*ScheduleTable[[#This Row],[Inflation Factor]]","v":5719469.3866280401},{"$f":"ScheduleTable[[#This Row],[Base Cost, YOE ($)]]-INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":419469.38662804011},{"$f":"INDEX(SchedEstVarTable[Cost Estimate, CY ($)1],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)) * ScheduleTable[[#This Row],[Inflation Factor]]","v":5935298.4200857021},{"$f":"VLOOKUP(ScheduleTable[[#This Row],[Phase2]],PhaseNamesTable[],2,FALSE)","v":"PEInflationTable"},{"$f":"\"NA\"","v":"NA"}]
[null,{"$f":"IF(CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]]))","v":"RW-Segment 1"},"RW","Segment 1",null,45901,46265,{"$f":"(ScheduleTable[[#This Row],[Base Schedule End1]]-ScheduleTable[[#This Row],[Base Schedule Start1]])/(365/12)","v":11.967123287671232},{"$f":"(INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))-EstLastUpdate)/(365/12)+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2","v":26.005479452054793},{"$f":"INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2*365/12","v":46083},{"$f":"IF(ScheduleTable[[#This Row],[Duration to Mid-Point, (mos)]]<=0,1, IF(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]])<YEAR(EstLastUpdate),1, INDEX(INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[\"&MONTH(ScheduleTable[[#This Row],[Mid-Point Date]])&\"]\"), MATCH(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]]), INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[Year]\"),0))))","v":1.1054012799965118},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*ScheduleTable[[#This Row],[Inflation Factor]]","v":8843210.2399720941},{"$f":"ScheduleTable[[#This Row],[Base Cost, YOE ($)]]-INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":843210.23997209407},{"$f":"INDEX(SchedEstVarTable[Cost Estimate, CY ($)1],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)) * ScheduleTable[[#This Row],[Inflation Factor]]","v":11054012.799965119},{"$f":"VLOOKUP(ScheduleTable[[#This Row],[Phase2]],PhaseNamesTable[],2,FALSE)","v":"ROWInflationTable"},"NA"]
[null,{"$f":"IF(CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]]))","v":"UT-Segment 1"},"UT","Segment 1",null,46023,46235,{"$f":"(ScheduleTable[[#This Row],[Base Schedule End1]]-ScheduleTable[[#This Row],[Base Schedule Start1]])/(365/12)","v":6.9698630136986299},{"$f":"(INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))-EstLastUpdate)/(365/12)+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2","v":27.517808219178079},{"$f":"INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2*365/12","v":46129},{"$f":"IF(ScheduleTable[[#This Row],[Duration to Mid-Point, (mos)]]<=0,1, IF(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]])<YEAR(EstLastUpdate),1, INDEX(INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[\"&MONTH(ScheduleTable[[#This Row],[Mid-Point Date]])&\"]\"), MATCH(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]]), INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[Year]\"),0))))","v":1.0922086172250351},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*ScheduleTable[[#This Row],[Inflation Factor]]","v":1638312.9258375526},{"$f":"ScheduleTable[[#This Row],[Base Cost, YOE ($)]]-INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":138312.92583755264},{"$f":"INDEX(SchedEstVarTable[Cost Estimate, CY ($)1],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)) * ScheduleTable[[#This Row],[Inflation Factor]]","v":1638312.9258375526},{"$f":"VLOOKUP(ScheduleTable[[#This Row],[Phase2]],PhaseNamesTable[],2,FALSE)","v":"CNInflationTable"},"NA"]
[null,{"$f":"IF(CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]]))","v":"CN+CEI-Segment 1"},"CN+CEI","Segment 1",null,46265,46996,{"$f":"(ScheduleTable[[#This Row],[Base Schedule End1]]-ScheduleTable[[#This Row],[Base Schedule Start1]])/(365/12)","v":24.032876712328765},{"$f":"(INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))-EstLastUpdate)/(365/12)+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2","v":44.005479452054793},{"$f":"INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2*365/12","v":46630.5},{"$f":"IF(ScheduleTable[[#This Row],[Duration to Mid-Point, (mos)]]<=0,1, IF(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]])<YEAR(EstLastUpdate),1, INDEX(INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[\"&MONTH(ScheduleTable[[#This Row],[Mid-Point Date]])&\"]\"), MATCH(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]]), INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[Year]\"),0))))","v":1.1361139652767833},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*ScheduleTable[[#This Row],[Inflation Factor]]","v":37491760.854133852},{"$f":"ScheduleTable[[#This Row],[Base Cost, YOE ($)]]-INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":4491760.8541338518},{"$f":"INDEX(SchedEstVarTable[Cost Estimate, CY ($)1],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)) * ScheduleTable[[#This Row],[Inflation Factor]]","v":51125128.437455252},{"$f":"VLOOKUP(ScheduleTable[[#This Row],[Phase2]],PhaseNamesTable[],2,FALSE)","v":"CNInflationTable"},"NA"]
[null,{"$f":"IF(CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]]))","v":"PGM-Segment 2"},"PGM","Segment 2",null,45901,47665,{"$f":"(ScheduleTable[[#This Row],[Base Schedule End1]]-ScheduleTable[[#This Row],[Base Schedule Start1]])/(365/12)","v":57.9945205479452},{"$f":"(INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))-EstLastUpdate)/(365/12)+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2","v":49.019178082191779},{"$f":"INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2*365/12","v":46783},{"$f":"IF(ScheduleTable[[#This Row],[Duration to Mid-Point, (mos)]]<=0,1, IF(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]])<YEAR(EstLastUpdate),1, INDEX(INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[\"&MONTH(ScheduleTable[[#This Row],[Mid-Point Date]])&\"]\"), MATCH(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]]), INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[Year]\"),0))))","v":1.1392388379522631},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*ScheduleTable[[#This Row],[Inflation Factor]]","v":0},{"$f":"ScheduleTable[[#This Row],[Base Cost, YOE ($)]]-INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":0},{"$f":"INDEX(SchedEstVarTable[Cost Estimate, CY ($)1],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)) * ScheduleTable[[#This Row],[Inflation Factor]]","v":0},{"$f":"VLOOKUP(ScheduleTable[[#This Row],[Phase2]],PhaseNamesTable[],2,FALSE)","v":"PEInflationTable"},"NA"]
[null,{"$f":"IF(CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]]))","v":"PE-Segment 2"},"PE","Segment 2",null,47665,48396,{"$f":"(ScheduleTable[[#This Row],[Base Schedule End1]]-ScheduleTable[[#This Row],[Base Schedule Start1]])/(365/12)","v":24.032876712328765},{"$f":"(INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))-EstLastUpdate)/(365/12)+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2","v":90.032876712328772},{"$f":"INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2*365/12","v":48030.5},{"$f":"IF(ScheduleTable[[#This Row],[Duration to Mid-Point, (mos)]]<=0,1, IF(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]])<YEAR(EstLastUpdate),1, INDEX(INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[\"&MONTH(ScheduleTable[[#This Row],[Mid-Point Date]])&\"]\"), MATCH(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]]), INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[Year]\"),0))))","v":1.2634122067278075},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*ScheduleTable[[#This Row],[Inflation Factor]]","v":12634122.067278076},{"$f":"ScheduleTable[[#This Row],[Base Cost, YOE ($)]]-INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":2634122.067278076},{"$f":"INDEX(SchedEstVarTable[Cost Estimate, CY ($)1],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)) * ScheduleTable[[#This Row],[Inflation Factor]]","v":12634122.067278076},{"$f":"VLOOKUP(ScheduleTable[[#This Row],[Phase2]],PhaseNamesTable[],2,FALSE)","v":"PEInflationTable"},"NA"]
[null,{"$f":"IF(CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]]))","v":"RW-Segment 2"},"RW","Segment 2",null,48396,49126,{"$f":"(ScheduleTable[[#This Row],[Base Schedule End1]]-ScheduleTable[[#This Row],[Base Schedule Start1]])/(365/12)","v":24},{"$f":"(INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))-EstLastUpdate)/(365/12)+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2","v":90.016438356164386},{"$f":"INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2*365/12","v":48030},{"$f":"IF(ScheduleTable[[#This Row],[Duration to Mid-Point, (mos)]]<=0,1, IF(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]])<YEAR(EstLastUpdate),1, INDEX(INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[\"&MONTH(ScheduleTable[[#This Row],[Mid-Point Date]])&\"]\"), MATCH(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]]), INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[Year]\"),0))))","v":1.4339353066802292},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*ScheduleTable[[#This Row],[Inflation Factor]]","v":43018059.200406872},{"$f":"ScheduleTable[[#This Row],[Base Cost, YOE ($)]]-INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":13018059.200406872},{"$f":"INDEX(SchedEstVarTable[Cost Estimate, CY ($)1],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)) * ScheduleTable[[#This Row],[Inflation Factor]]","v":43018059.200406872},{"$f":"VLOOKUP(ScheduleTable[[#This Row],[Phase2]],PhaseNamesTable[],2,FALSE)","v":"ROWInflationTable"},"NA"]
[null,{"$f":"IF(CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(ScheduleTable[[#This Row],[Phase2]],\"-\",ScheduleTable[[#This Row],[Segment2]]))","v":"CN+CEI-Segment 2"},"CN+CEI","Segment 2",null,49126,50222,{"$f":"(ScheduleTable[[#This Row],[Base Schedule End1]]-ScheduleTable[[#This Row],[Base Schedule Start1]])/(365/12)","v":36.032876712328765},{"$f":"(INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))-EstLastUpdate)/(365/12)+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2","v":120.06575342465753},{"$f":"INDEX(YOEPhaseTable[Base Schedule Start],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],YOEPhaseTable[Phase-Segment],0))+ScheduleTable[[#This Row],[Phase Duration, (mos)]]/2*365/12","v":48944},{"$f":"IF(ScheduleTable[[#This Row],[Duration to Mid-Point, (mos)]]<=0,1, IF(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]])<YEAR(EstLastUpdate),1, INDEX(INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[\"&MONTH(ScheduleTable[[#This Row],[Mid-Point Date]])&\"]\"), MATCH(YEAR(ScheduleTable[[#This Row],[Mid-Point Date]]), INDIRECT(ScheduleTable[[#This Row],[InflationTable2]]&\"[Year]\"),0))))","v":1.37001184302072},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*ScheduleTable[[#This Row],[Inflation Factor]]","v":150701302.73227921},{"$f":"ScheduleTable[[#This Row],[Base Cost, YOE ($)]]-INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":40701302.732279211},{"$f":"INDEX(SchedEstVarTable[Cost Estimate, CY ($)1],MATCH(ScheduleTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)) * ScheduleTable[[#This Row],[Inflation Factor]]","v":150701302.73227921},{"$f":"VLOOKUP(ScheduleTable[[#This Row],[Phase2]],PhaseNamesTable[],2,FALSE)","v":"CNInflationTable"},"NA"]
[null,"Total","-","-","-","-","-",{"$f":"SUBTOTAL(109,ScheduleTable[Phase Duration, (mos)])","v":196.99726027397259},"-","-","-",{"$f":"SUBTOTAL(109,ScheduleTable[Base Cost, YOE ($)])","v":260046237.40653569},{"$f":"SUBTOTAL(109,ScheduleTable[Base Cost Inflation, YOE ($)])","v":62246237.4065357},{"$f":"SUBTOTAL(109,ScheduleTable[Cost Estimate, YOE ($)])","v":276106236.58330774},"-","-"]
[]
[]
[null,"Apply Base Variability to Current Year Base Cost and Schedule Estimate"]
[null,"Phase-Segment","Phase2","Segment2","Cost Estimate, CY ($)1","Contingency, CY ($)1","Base Cost, CY ($) (no prior or fixed)","Base Cost Variability, (%)1","Base Cost Variability, ($)","Base Sched Start","Schedule Duration, (mos)","Duration Variability, (%)1","Schedule Optimistic, (mos)","Schedule Most Likely, (mos)","Schedule Pessimistic, (mos)","Base Schedule End"]
[null,{"$f":"IF(CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]]))","v":"PE+EM-Segment 1"},"PE+EM","Segment 1",5500000,200000,{"$f":"SchedEstVarTable[[#This Row],[Cost Estimate, CY ($)1]]-SchedEstVarTable[[#This Row],[Contingency, CY ($)1]]","v":5300000},0.1,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Base Cost, CY ($) (no prior or fixed)]]*SchedEstVarTable[[#This Row],[Base Cost Variability, (%)1]],0)","v":530000},{"$f":"INDEX(ScheduleTable[Base Schedule Start1],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":45901},{"$f":"INDEX(ScheduleTable[Phase Duration, (mos)],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":11.967123287671232},0.1,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1-SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":10.770410958904108},{"$f":"IFERROR(IF(ActiveBaseVariability=\"Yes\",_xll.CB.Triangular(SchedEstVarTable[Schedule Optimistic, (mos)],SchedEstVarTable[Schedule Duration, (mos)],SchedEstVarTable[Schedule Pessimistic, (mos)]),SchedEstVarTable[Schedule Duration, (mos)]),SchedEstVarTable[Schedule Duration, (mos)])","v":11.967123287671232},{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1+SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":13.163835616438355},{"$f":"SchedEstVarTable[[#This Row],[Base Sched Start]]+SchedEstVarTable[[#This Row],[Schedule Most Likely, (mos)]]/12*365","v":46265}]
[null,{"$f":"IF(CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]]))","v":"RW-Segment 1"},"RW","Segment 1",10000000,2000000,{"$f":"SchedEstVarTable[[#This Row],[Cost Estimate, CY ($)1]]-SchedEstVarTable[[#This Row],[Contingency, CY ($)1]]","v":8000000},0.1,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Base Cost, CY ($) (no prior or fixed)]]*SchedEstVarTable[[#This Row],[Base Cost Variability, (%)1]],0)","v":800000},{"$f":"INDEX(ScheduleTable[Base Schedule Start1],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":45901},{"$f":"INDEX(ScheduleTable[Phase Duration, (mos)],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":11.967123287671232},0.1,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1-SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":10.770410958904108},{"$f":"IFERROR(IF(ActiveBaseVariability=\"Yes\",_xll.CB.Triangular(SchedEstVarTable[Schedule Optimistic, (mos)],SchedEstVarTable[Schedule Duration, (mos)],SchedEstVarTable[Schedule Pessimistic, (mos)]),SchedEstVarTable[Schedule Duration, (mos)]),SchedEstVarTable[Schedule Duration, (mos)])","v":11.967123287671232},{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1+SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":13.163835616438355},{"$f":"SchedEstVarTable[[#This Row],[Base Sched Start]]+SchedEstVarTable[[#This Row],[Schedule Most Likely, (mos)]]/12*365","v":46265}]
[null,{"$f":"IF(CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]]))","v":"UT-Segment 1"},"UT","Segment 1",1500000,null,{"$f":"SchedEstVarTable[[#This Row],[Cost Estimate, CY ($)1]]-SchedEstVarTable[[#This Row],[Contingency, CY ($)1]]","v":1500000},0.1,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Base Cost, CY ($) (no prior or fixed)]]*SchedEstVarTable[[#This Row],[Base Cost Variability, (%)1]],0)","v":150000},{"$f":"INDEX(ScheduleTable[Base Schedule Start1],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":46023},{"$f":"INDEX(ScheduleTable[Phase Duration, (mos)],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":6.9698630136986299},0.1,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1-SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":6.2728767123287668},{"$f":"IFERROR(IF(ActiveBaseVariability=\"Yes\",_xll.CB.Triangular(SchedEstVarTable[Schedule Optimistic, (mos)],SchedEstVarTable[Schedule Duration, (mos)],SchedEstVarTable[Schedule Pessimistic, (mos)]),SchedEstVarTable[Schedule Duration, (mos)]),SchedEstVarTable[Schedule Duration, (mos)])","v":6.9698630136986299},{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1+SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":7.6668493150684931},{"$f":"SchedEstVarTable[[#This Row],[Base Sched Start]]+SchedEstVarTable[[#This Row],[Schedule Most Likely, (mos)]]/12*365","v":46235}]
[null,{"$f":"IF(CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]]))","v":"CN+CEI-Segment 1"},"CN+CEI","Segment 1",45000000,12000000,{"$f":"SchedEstVarTable[[#This Row],[Cost Estimate, CY ($)1]]-SchedEstVarTable[[#This Row],[Contingency, CY ($)1]]","v":33000000},0.1,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Base Cost, CY ($) (no prior or fixed)]]*SchedEstVarTable[[#This Row],[Base Cost Variability, (%)1]],0)","v":3300000},{"$f":"INDEX(ScheduleTable[Base Schedule Start1],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":46265},{"$f":"INDEX(ScheduleTable[Phase Duration, (mos)],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":24.032876712328765},0.1,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1-SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":21.62958904109589},{"$f":"IFERROR(IF(ActiveBaseVariability=\"Yes\",_xll.CB.Triangular(SchedEstVarTable[Schedule Optimistic, (mos)],SchedEstVarTable[Schedule Duration, (mos)],SchedEstVarTable[Schedule Pessimistic, (mos)]),SchedEstVarTable[Schedule Duration, (mos)]),SchedEstVarTable[Schedule Duration, (mos)])","v":24.032876712328765},{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1+SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":26.436164383561643},{"$f":"SchedEstVarTable[[#This Row],[Base Sched Start]]+SchedEstVarTable[[#This Row],[Schedule Most Likely, (mos)]]/12*365","v":46996}]
[null,{"$f":"IF(CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]]))","v":"PGM-Segment 2"},"PGM","Segment 2",null,null,{"$f":"SchedEstVarTable[[#This Row],[Cost Estimate, CY ($)1]]-SchedEstVarTable[[#This Row],[Contingency, CY ($)1]]","v":0},null,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Base Cost, CY ($) (no prior or fixed)]]*SchedEstVarTable[[#This Row],[Base Cost Variability, (%)1]],0)","v":0},{"$f":"INDEX(ScheduleTable[Base Schedule Start1],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":45901},{"$f":"INDEX(ScheduleTable[Phase Duration, (mos)],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":57.9945205479452},0,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1-SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":57.9945205479452},{"$f":"IFERROR(IF(ActiveBaseVariability=\"Yes\",_xll.CB.Triangular(SchedEstVarTable[Schedule Optimistic, (mos)],SchedEstVarTable[Schedule Duration, (mos)],SchedEstVarTable[Schedule Pessimistic, (mos)]),SchedEstVarTable[Schedule Duration, (mos)]),SchedEstVarTable[Schedule Duration, (mos)])","v":57.9945205479452},{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1+SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":57.9945205479452},{"$f":"SchedEstVarTable[[#This Row],[Base Sched Start]]+SchedEstVarTable[[#This Row],[Schedule Most Likely, (mos)]]/12*365","v":47665}]
[null,{"$f":"IF(CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]]))","v":"PE-Segment 2"},"PE","Segment 2",10000000,null,{"$f":"SchedEstVarTable[[#This Row],[Cost Estimate, CY ($)1]]-SchedEstVarTable[[#This Row],[Contingency, CY ($)1]]","v":10000000},0.15,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Base Cost, CY ($) (no prior or fixed)]]*SchedEstVarTable[[#This Row],[Base Cost Variability, (%)1]],0)","v":1500000},{"$f":"INDEX(ScheduleTable[Base Schedule Start1],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":47665},{"$f":"INDEX(ScheduleTable[Phase Duration, (mos)],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":24.032876712328765},0.15,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1-SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":20.42794520547945},{"$f":"IFERROR(IF(ActiveBaseVariability=\"Yes\",_xll.CB.Triangular(SchedEstVarTable[Schedule Optimistic, (mos)],SchedEstVarTable[Schedule Duration, (mos)],SchedEstVarTable[Schedule Pessimistic, (mos)]),SchedEstVarTable[Schedule Duration, (mos)]),SchedEstVarTable[Schedule Duration, (mos)])","v":24.032876712328765},{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1+SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":27.637808219178076},{"$f":"SchedEstVarTable[[#This Row],[Base Sched Start]]+SchedEstVarTable[[#This Row],[Schedule Most Likely, (mos)]]/12*365","v":48396}]
[null,{"$f":"IF(CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]]))","v":"RW-Segment 2"},"RW","Segment 2",30000000,null,{"$f":"SchedEstVarTable[[#This Row],[Cost Estimate, CY ($)1]]-SchedEstVarTable[[#This Row],[Contingency, CY ($)1]]","v":30000000},0.15,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Base Cost, CY ($) (no prior or fixed)]]*SchedEstVarTable[[#This Row],[Base Cost Variability, (%)1]],0)","v":4500000},{"$f":"INDEX(ScheduleTable[Base Schedule Start1],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":48396},{"$f":"INDEX(ScheduleTable[Phase Duration, (mos)],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":24},0.15,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1-SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":20.399999999999999},{"$f":"IFERROR(IF(ActiveBaseVariability=\"Yes\",_xll.CB.Triangular(SchedEstVarTable[Schedule Optimistic, (mos)],SchedEstVarTable[Schedule Duration, (mos)],SchedEstVarTable[Schedule Pessimistic, (mos)]),SchedEstVarTable[Schedule Duration, (mos)]),SchedEstVarTable[Schedule Duration, (mos)])","v":24},{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1+SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":27.599999999999998},{"$f":"SchedEstVarTable[[#This Row],[Base Sched Start]]+SchedEstVarTable[[#This Row],[Schedule Most Likely, (mos)]]/12*365","v":49126}]
[null,{"$f":"IF(CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(SchedEstVarTable[[#This Row],[Phase2]],\"-\",SchedEstVarTable[[#This Row],[Segment2]]))","v":"CN+CEI-Segment 2"},"CN+CEI","Segment 2",110000000,0,{"$f":"SchedEstVarTable[[#This Row],[Cost Estimate, CY ($)1]]-SchedEstVarTable[[#This Row],[Contingency, CY ($)1]]","v":110000000},0.15,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Base Cost, CY ($) (no prior or fixed)]]*SchedEstVarTable[[#This Row],[Base Cost Variability, (%)1]],0)","v":16500000},{"$f":"INDEX(ScheduleTable[Base Schedule Start1],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":49126},{"$f":"INDEX(ScheduleTable[Phase Duration, (mos)],MATCH(SchedEstVarTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":36.032876712328765},0.15,{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1-SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":30.627945205479449},{"$f":"IFERROR(IF(ActiveBaseVariability=\"Yes\",_xll.CB.Triangular(SchedEstVarTable[Schedule Optimistic, (mos)],SchedEstVarTable[Schedule Duration, (mos)],SchedEstVarTable[Schedule Pessimistic, (mos)]),SchedEstVarTable[Schedule Duration, (mos)]),SchedEstVarTable[Schedule Duration, (mos)])","v":36.032876712328765},{"$f":"IF(ActiveBaseVariability=\"Yes\",SchedEstVarTable[[#This Row],[Schedule Duration, (mos)]]*(1+SchedEstVarTable[[#This Row],[Duration Variability, (%)1]]),0)","v":41.437808219178073},{"$f":"SchedEstVarTable[[#This Row],[Base Sched Start]]+SchedEstVarTable[[#This Row],[Schedule Most Likely, (mos)]]/12*365","v":50222}]
[null,"Total","-","-",{"$f":"SUBTOTAL(109,SchedEstVarTable[Cost Estimate, CY ($)1])","v":212000000},{"$f":"SUBTOTAL(109,SchedEstVarTable[Contingency, CY ($)1])","v":14200000},{"$f":"SUBTOTAL(109,SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)])","v":197800000},"-","-","-",null,"-","-",null,"-","-"]
[]
[]
[]
[null,null,"   <<< Select a table Market Conditions Table Row and enter values BEFORE clicking the Define Market Conditions button."]
[null,"Market Conditions: Probability (i.e. likelihood)"]
[null,"Phase-Segment","Phase","Segment","Mutually Inclusive?1","Probability BtP, (%)1","Probability WtP, (%)1","PCalcs WtP, (%)","YesNo_BtP2","YesNo_WtP2","Blank1","Blank2","Blank3","Blank4","Blank5","Blank6"]
[null,{"$f":"IF(CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]]))","v":"PE+EM-Segment 1"},"PE+EM","Segment 1",null,0.2,0.45,{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[PCalcs WtP, (%)], MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),IF(MarketProbTable[[#This Row],[YesNo_BtP2]]=1,0,MarketProbTable[[#This Row],[Probability WtP, (%)1]]/(1-MarketProbTable[[#This Row],[Probability BtP, (%)1]]))),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[Probability BtP, (%)1])),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_WtP2],MATCH( MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[PCalcs WtP, (%)])),0)","v":{"$error":"#NAME?"}},{"$f":"\"NA\"","v":"NA"},"NA","NA","NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]]))","v":"RW-Segment 1"},"RW","Segment 1",null,0.2,0.45,{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[PCalcs WtP, (%)], MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),IF(MarketProbTable[[#This Row],[YesNo_BtP2]]=1,0,MarketProbTable[[#This Row],[Probability WtP, (%)1]]/(1-MarketProbTable[[#This Row],[Probability BtP, (%)1]]))),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[Probability BtP, (%)1])),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_WtP2],MATCH( MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[PCalcs WtP, (%)])),0)","v":{"$error":"#NAME?"}},{"$f":"\"NA\"","v":"NA"},"NA","NA","NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]]))","v":"UT-Segment 1"},"UT","Segment 1",null,0.2,0.45,{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[PCalcs WtP, (%)], MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),IF(MarketProbTable[[#This Row],[YesNo_BtP2]]=1,0,MarketProbTable[[#This Row],[Probability WtP, (%)1]]/(1-MarketProbTable[[#This Row],[Probability BtP, (%)1]]))),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[Probability BtP, (%)1])),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_WtP2],MATCH( MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[PCalcs WtP, (%)])),0)","v":{"$error":"#NAME?"}},"NA","NA","NA","NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]]))","v":"CN+CEI-Segment 1"},"CN+CEI","Segment 1",null,0.1,0.6,{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[PCalcs WtP, (%)], MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),IF(MarketProbTable[[#This Row],[YesNo_BtP2]]=1,0,MarketProbTable[[#This Row],[Probability WtP, (%)1]]/(1-MarketProbTable[[#This Row],[Probability BtP, (%)1]]))),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[Probability BtP, (%)1])),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_WtP2],MATCH( MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[PCalcs WtP, (%)])),0)","v":{"$error":"#NAME?"}},"NA","NA","NA","NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]]))","v":"PGM-Segment 2"},"PGM","Segment 2",null,0,0,{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[PCalcs WtP, (%)], MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),IF(MarketProbTable[[#This Row],[YesNo_BtP2]]=1,0,MarketProbTable[[#This Row],[Probability WtP, (%)1]]/(1-MarketProbTable[[#This Row],[Probability BtP, (%)1]]))),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[Probability BtP, (%)1])),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_WtP2],MATCH( MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[PCalcs WtP, (%)])),0)","v":{"$error":"#NAME?"}},"NA","NA","NA","NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]]))","v":"PE-Segment 2"},"PE","Segment 2",null,0.33,0.33,{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[PCalcs WtP, (%)], MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),IF(MarketProbTable[[#This Row],[YesNo_BtP2]]=1,0,MarketProbTable[[#This Row],[Probability WtP, (%)1]]/(1-MarketProbTable[[#This Row],[Probability BtP, (%)1]]))),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[Probability BtP, (%)1])),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_WtP2],MATCH( MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[PCalcs WtP, (%)])),0)","v":{"$error":"#NAME?"}},"NA","NA","NA","NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]]))","v":"RW-Segment 2"},"RW","Segment 2",null,0.33,0.33,{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[PCalcs WtP, (%)], MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),IF(MarketProbTable[[#This Row],[YesNo_BtP2]]=1,0,MarketProbTable[[#This Row],[Probability WtP, (%)1]]/(1-MarketProbTable[[#This Row],[Probability BtP, (%)1]]))),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[Probability BtP, (%)1])),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_WtP2],MATCH( MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[PCalcs WtP, (%)])),0)","v":{"$error":"#NAME?"}},"NA","NA","NA","NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketProbTable[[#This Row],[Phase]],\"-\",MarketProbTable[[#This Row],[Segment]]))","v":"CN+CEI-Segment 2"},"CN+CEI","Segment 2",null,0.33,0.33,{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[PCalcs WtP, (%)], MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),IF(MarketProbTable[[#This Row],[YesNo_BtP2]]=1,0,MarketProbTable[[#This Row],[Probability WtP, (%)1]]/(1-MarketProbTable[[#This Row],[Probability BtP, (%)1]]))),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[Probability BtP, (%)1])),0)","v":{"$error":"#NAME?"}},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketProbTable[[#This Row],[Mutually Inclusive?1]]<>\"\",INDEX(MarketProbTable[YesNo_WtP2],MATCH( MarketProbTable[[#This Row],[Mutually Inclusive?1]],MarketProbTable[Phase-Segment],0)),_xll.CB.YesNo(MarketProbTable[PCalcs WtP, (%)])),0)","v":{"$error":"#NAME?"}},"NA","NA","NA","NA","NA","NA"]
[]
[]
[null,"Market Conditions: Impact (i.e. % offset from base)"]
[null,"Phase-Segment","Phase","Segment","POS_BtP, (%)1","POS_WtP, (%)1","I-BtP Min, ($)","I-BtP Most Likely, ($)","I-BtP Max, ($)","I-AP Min, ($)","I-AP Most Likely, ($)","I-AP Max, ($)","I-WtP Min, ($)","I-WtP Most Likely, ($)","I-WtP Max, ($)","Blank1"]
[null,{"$f":"IF(CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]]))","v":"PE+EM-Segment 1"},"PE+EM","Segment 1",0.1,0.2,{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]] - INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":4240000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-MarketImpactTable[[#This Row],[POS_BtP, (%)1]])","v":4770000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":5300000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":4770000},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":5300000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":6360000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":5300000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+MarketImpactTable[[#This Row],[POS_WtP, (%)1]])","v":6360000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]] + INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":6890000},{"$f":"\"NA\"","v":"NA"}]
[null,{"$f":"IF(CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]]))","v":"RW-Segment 1"},"RW","Segment 1",0.1,0.3,{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]] - INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":6400000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-MarketImpactTable[[#This Row],[POS_BtP, (%)1]])","v":7200000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":8000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":7200000},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":8000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":10400000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":8000000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+MarketImpactTable[[#This Row],[POS_WtP, (%)1]])","v":10400000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]] + INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":11200000},"NA"]
[null,{"$f":"IF(CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]]))","v":"UT-Segment 1"},"UT","Segment 1",0.1,0.2,{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]] - INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":1200000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-MarketImpactTable[[#This Row],[POS_BtP, (%)1]])","v":1350000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":1500000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":1350000},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":1500000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":1800000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":1500000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+MarketImpactTable[[#This Row],[POS_WtP, (%)1]])","v":1800000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]] + INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":1950000},"NA"]
[null,{"$f":"IF(CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]]))","v":"CN+CEI-Segment 1"},"CN+CEI","Segment 1",0.05,0.2,{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]] - INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":28050000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-MarketImpactTable[[#This Row],[POS_BtP, (%)1]])","v":31350000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":33000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":29700000},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":33000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":39600000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":33000000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+MarketImpactTable[[#This Row],[POS_WtP, (%)1]])","v":39600000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]] + INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":42900000},"NA"]
[null,{"$f":"IF(CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]]))","v":"PGM-Segment 2"},"PGM","Segment 2",0,0,{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]] - INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":0},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-MarketImpactTable[[#This Row],[POS_BtP, (%)1]])","v":0},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":0},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":0},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":0},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":0},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":0},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+MarketImpactTable[[#This Row],[POS_WtP, (%)1]])","v":0},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]] + INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":0},"NA"]
[null,{"$f":"IF(CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]]))","v":"PE-Segment 2"},"PE","Segment 2",0.05,0.2,{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]] - INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":8000000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-MarketImpactTable[[#This Row],[POS_BtP, (%)1]])","v":9500000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":10000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":8500000},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":10000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":12000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":10000000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+MarketImpactTable[[#This Row],[POS_WtP, (%)1]])","v":12000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]] + INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":13500000},"NA"]
[null,{"$f":"IF(CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]]))","v":"RW-Segment 2"},"RW","Segment 2",0.1,0.3,{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]] - INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":22500000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-MarketImpactTable[[#This Row],[POS_BtP, (%)1]])","v":27000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":30000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":25500000},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":30000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":39000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":30000000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+MarketImpactTable[[#This Row],[POS_WtP, (%)1]])","v":39000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]] + INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":43500000},"NA"]
[null,{"$f":"IF(CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketImpactTable[[#This Row],[Phase]],\"-\",MarketImpactTable[[#This Row],[Segment]]))","v":"CN+CEI-Segment 2"},"CN+CEI","Segment 2",0.1,0.2,{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]] - INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":82500000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-MarketImpactTable[[#This Row],[POS_BtP, (%)1]])","v":99000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]])","v":110000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-BtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_BtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1-INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":93500000},{"$f":"INDEX(SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))","v":110000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]]),IF(MarketImpactTable[[#This Row],[POS_WtP, (%)1]]<INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+INDEX(SchedEstVarTable[Base Cost Variability, (%)1],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))),MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]])))","v":132000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]],MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":110000000},{"$f":"MarketImpactTable[[#This Row],[I-AP Most Likely, ($)]]*(1+MarketImpactTable[[#This Row],[POS_WtP, (%)1]])","v":132000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]] + INDEX(SchedEstVarTable[Base Cost Variability, ($)],MATCH(MarketImpactTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)),MarketImpactTable[[#This Row],[I-WtP Most Likely, ($)]])","v":148500000},"NA"]
[]
[]
[null,"Base Uncertainty (Base Variability + Market Conditions)"]
[null,"Phase-Segment","Phase","Segment","YesNo_BtP","YesNo_WtP","BtP, ($)","AP, ($)","WtP, ($)","BtP2, ($)","AP2, ($)","WtP2, ($)","Base Uncertainty, ($)","Blank1","Blank2","Blank3"]
[null,{"$f":"IF(CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]]))","v":"PE+EM-Segment 1"},"PE+EM","Segment 1",{"$f":"INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},{"$f":"IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,0,INDEX(MarketProbTable[YesNo_WtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":4770000},{"$f":"INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":5300000},{"$f":"INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":6360000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[BtP, ($)])","v":4770000},{"$f":"IF(ActiveBaseVariability=\"Yes\",IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[AP, ($)]),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)))","v":5300000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[WtP, ($)])","v":6360000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,MarketCondTable[BtP2, ($)],IF(MarketCondTable[[#This Row],[YesNo_WtP]]=1,MarketCondTable[WtP2, ($)],MarketCondTable[AP2, ($)])),MarketCondTable[[#This Row],[AP2, ($)]])","v":{"$error":"#NAME?"}},{"$f":"\"NA\"","v":"NA"},"NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]]))","v":"RW-Segment 1"},"RW","Segment 1",{"$f":"INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},{"$f":"IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,0,INDEX(MarketProbTable[YesNo_WtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":7200000},{"$f":"INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":8000000},{"$f":"INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":10400000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[BtP, ($)])","v":7200000},{"$f":"IF(ActiveBaseVariability=\"Yes\",IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[AP, ($)]),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)))","v":8000000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[WtP, ($)])","v":10400000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,MarketCondTable[BtP2, ($)],IF(MarketCondTable[[#This Row],[YesNo_WtP]]=1,MarketCondTable[WtP2, ($)],MarketCondTable[AP2, ($)])),MarketCondTable[[#This Row],[AP2, ($)]])","v":{"$error":"#NAME?"}},{"$f":"\"NA\"","v":"NA"},"NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]]))","v":"UT-Segment 1"},"UT","Segment 1",{"$f":"INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},{"$f":"IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,0,INDEX(MarketProbTable[YesNo_WtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":1350000},{"$f":"INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":1500000},{"$f":"INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":1800000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[BtP, ($)])","v":1350000},{"$f":"IF(ActiveBaseVariability=\"Yes\",IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[AP, ($)]),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)))","v":1500000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[WtP, ($)])","v":1800000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,MarketCondTable[BtP2, ($)],IF(MarketCondTable[[#This Row],[YesNo_WtP]]=1,MarketCondTable[WtP2, ($)],MarketCondTable[AP2, ($)])),MarketCondTable[[#This Row],[AP2, ($)]])","v":{"$error":"#NAME?"}},"NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]]))","v":"CN+CEI-Segment 1"},"CN+CEI","Segment 1",{"$f":"INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},{"$f":"IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,0,INDEX(MarketProbTable[YesNo_WtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":31350000},{"$f":"INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":33000000},{"$f":"INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":39600000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[BtP, ($)])","v":31350000},{"$f":"IF(ActiveBaseVariability=\"Yes\",IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[AP, ($)]),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)))","v":33000000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[WtP, ($)])","v":39600000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,MarketCondTable[BtP2, ($)],IF(MarketCondTable[[#This Row],[YesNo_WtP]]=1,MarketCondTable[WtP2, ($)],MarketCondTable[AP2, ($)])),MarketCondTable[[#This Row],[AP2, ($)]])","v":{"$error":"#NAME?"}},"NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]]))","v":"PGM-Segment 2"},"PGM","Segment 2",{"$f":"INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},{"$f":"IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,0,INDEX(MarketProbTable[YesNo_WtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":0},{"$f":"INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":0},{"$f":"INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":0},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[BtP, ($)])","v":0},{"$f":"IF(ActiveBaseVariability=\"Yes\",IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[AP, ($)]),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)))","v":0},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[WtP, ($)])","v":0},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,MarketCondTable[BtP2, ($)],IF(MarketCondTable[[#This Row],[YesNo_WtP]]=1,MarketCondTable[WtP2, ($)],MarketCondTable[AP2, ($)])),MarketCondTable[[#This Row],[AP2, ($)]])","v":{"$error":"#NAME?"}},"NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]]))","v":"PE-Segment 2"},"PE","Segment 2",{"$f":"INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},{"$f":"IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,0,INDEX(MarketProbTable[YesNo_WtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":9500000},{"$f":"INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":10000000},{"$f":"INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":12000000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[BtP, ($)])","v":9500000},{"$f":"IF(ActiveBaseVariability=\"Yes\",IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[AP, ($)]),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)))","v":10000000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[WtP, ($)])","v":12000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,MarketCondTable[BtP2, ($)],IF(MarketCondTable[[#This Row],[YesNo_WtP]]=1,MarketCondTable[WtP2, ($)],MarketCondTable[AP2, ($)])),MarketCondTable[[#This Row],[AP2, ($)]])","v":{"$error":"#NAME?"}},"NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]]))","v":"RW-Segment 2"},"RW","Segment 2",{"$f":"INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},{"$f":"IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,0,INDEX(MarketProbTable[YesNo_WtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":27000000},{"$f":"INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":30000000},{"$f":"INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":39000000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[BtP, ($)])","v":27000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[AP, ($)]),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)))","v":30000000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[WtP, ($)])","v":39000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,MarketCondTable[BtP2, ($)],IF(MarketCondTable[[#This Row],[YesNo_WtP]]=1,MarketCondTable[WtP2, ($)],MarketCondTable[AP2, ($)])),MarketCondTable[[#This Row],[AP2, ($)]])","v":{"$error":"#NAME?"}},"NA","NA","NA"]
[null,{"$f":"IF(CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]])=\"-\",\"Click Add Button prior to entering table values\",CONCATENATE(MarketCondTable[[#This Row],[Phase]],\"-\",MarketCondTable[[#This Row],[Segment]]))","v":"CN+CEI-Segment 2"},"CN+CEI","Segment 2",{"$f":"INDEX(MarketProbTable[YesNo_BtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},{"$f":"IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,0,INDEX(MarketProbTable[YesNo_WtP2],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketProbTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":99000000},{"$f":"INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":110000000},{"$f":"INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))","v":132000000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[BtP, ($)])","v":99000000},{"$f":"IF(ActiveBaseVariability=\"Yes\",IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[AP, ($)]),INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)))","v":110000000},{"$f":"IFERROR(_xll.CB.Triangular(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0)),INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MarketCondTable[[#This Row],[Phase-Segment]],MarketImpactTable[Phase-Segment],0))),MarketCondTable[WtP, ($)])","v":132000000},{"$f":"IF(ActiveMarketConditions=\"Yes\",IF(MarketCondTable[[#This Row],[YesNo_BtP]]=1,MarketCondTable[BtP2, ($)],IF(MarketCondTable[[#This Row],[YesNo_WtP]]=1,MarketCondTable[WtP2, ($)],MarketCondTable[AP2, ($)])),MarketCondTable[[#This Row],[AP2, ($)]])","v":{"$error":"#NAME?"}},"NA","NA","NA"]
[null,"Total","-","-","-","-","-","-","-","-","-","-",{"$f":"SUBTOTAL(109,MarketCondTable[Base Uncertainty, ($)])","v":{"$error":"#NAME?"}},"-","-","-"]

{"sheet":"MCModel","index":10,"n_rows":112,"n_cols":14,"rows_kept":112,"cut":false,"hidden":true,"merged":[]}
[null,"Phase-Segment","Pr BtP, (%)","Pr AP, (%)","Pr WtP, (%)","I-BtP Min, ($)","I-BtP Most Likely, ($)","I-BtP Max, ($)","I-AP Min, ($)","I-AP Most Likely, ($)","I-AP Max, ($)","I-WtP Min, ($)","I-WtP Most Likely, ($)","I-WtP Max, ($)"]
[null,"RW-Segment 1",{"$f":"IFERROR(INDEX(MarketProbTable[Probability BtP, (%)1],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":0.2},{"$f":"IFERROR(1-MCModelInputs_Table[[#This Row],[Pr BtP, (%)]]-MCModelInputs_Table[[#This Row],[Pr WtP, (%)]],0)","v":0.35000000000000003},{"$f":"IFERROR(INDEX(MarketProbTable[Probability WtP, (%)1],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":0.45},{"$f":"IFERROR(INDEX(MarketImpactTable[I-BtP Min, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":6400000},{"$f":"IFERROR(INDEX(MarketImpactTable[I-BtP Most Likely, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":7200000},{"$f":"IFERROR(INDEX(MarketImpactTable[I-BtP Max, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":8000000},{"$f":"IFERROR(INDEX(MarketImpactTable[I-AP Min, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":7200000},{"$f":"IFERROR(INDEX(MarketImpactTable[I-AP Most Likely, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":8000000},{"$f":"IFERROR(INDEX(MarketImpactTable[I-AP Max, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":10400000},{"$f":"IFERROR(INDEX(MarketImpactTable[I-WtP Min, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":8000000},{"$f":"IFERROR(INDEX(MarketImpactTable[I-WtP Most Likely, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":10400000},{"$f":"IFERROR(INDEX(MarketImpactTable[I-WtP Max, ($)],MATCH(MCModelInputs_Table[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0)),0)","v":11200000}]
[]
[]
[null,"a",{"$f":"MCModelInputs_Table[I-BtP Min, ($)]","v":6400000},null,null,{"$f":"MCModelInputs_Table[I-AP Min, ($)]","v":7200000},null,null,{"$f":"MCModelInputs_Table[I-WtP Min, ($)]","v":8000000}]
[null,"c",{"$f":"MCModelInputs_Table[I-BtP Most Likely, ($)]","v":7200000},null,null,{"$f":"MCModelInputs_Table[I-AP Most Likely, ($)]","v":8000000},null,null,{"$f":"MCModelInputs_Table[I-WtP Most Likely, ($)]","v":10400000},null,"Scale Factor"]
[null,"b",{"$f":"MCModelInputs_Table[I-BtP Max, ($)]","v":8000000},null,null,{"$f":"MCModelInputs_Table[I-AP Max, ($)]","v":10400000},null,null,{"$f":"MCModelInputs_Table[I-WtP Max, ($)]","v":11200000},null,"Max Calc. Value"]
[null,"Chart Min",{"$f":"MCModel_BtP_Min-(MCModel_BtP_Max-MCModel_BtP_Min)/8","v":6200000},null,"peak",{"$f":"(MCModel_AP_Max-MCModel_AP_Min)/2","v":1600000},null,"Chart Max",{"$f":"(MCModel_WtP_Max-MCModel_WtP_Min)/8+MCModel_WtP_Max","v":11600000},"Max",{"$f":"IFERROR(1/MAX(C10,F10,I10)/10,0)","v":79999.999999999985}]
[null,null,{"$f":"(MCModel_BtP_Max-MCModel_BtP_Min)/2","v":800000},null,null,{"$f":"IFERROR(2/(MCModel_AP_Max-MCModel_AP_Min),\"\")","v":6.2500000000000005E-7},null,null,{"$f":"(MCModel_WtP_Max-MCModel_WtP_Min)/2","v":1600000},"Max"]
[null,null,{"$f":"IFERROR(2/(MCModel_BtP_Max-MCModel_BtP_Min),\"\")","v":1.2500000000000001E-6},null,null,{"$f":"IFERROR(2/(MCModel_AP_Max-MCModel_AP_Min),\"\")","v":6.2500000000000005E-7},null,null,{"$f":"IFERROR(2/(MCModel_WtP_Max-MCModel_WtP_Min),\"\")","v":6.2500000000000005E-7}]
[]
[null,"x","y",null,"x","y",null,"x","y"]
[null,{"$f":"MCModel_BtP_Min","v":6400000},{"$f":"IFERROR(IF(B13>=C$5,IF(B13<C$6,2*(B13-C$5)/(C$7-C$5)/(C$6-C$5),IF(B13<=C$7,2*(C$7-B13)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":0},null,{"$f":"MCModel_AP_Min","v":7200000},{"$f":"IFERROR(IF(E13>=F$5,IF(E13<F$6,2*(E13-F$5)/(F$7-F$5)/(F$6-F$5),IF(E13<=F$7,2*(F$7-E13)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":0},null,{"$f":"MCModel_WtP_Min","v":8000000},{"$f":"IFERROR(IF(H14>=I$5,IF(H14<I$6,2*(H14-I$5)/(I$7-I$5)/(I$6-I$5),IF(H14<=I$7,2*(I$7-H14)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.9999999999999997E-4}]
[null,{"$f":"(C$7-C$5)/100+B13","v":6416000},{"$f":"IFERROR(IF(B14>=C$5,IF(B14<C$6,2*(B14-C$5)/(C$7-C$5)/(C$6-C$5),IF(B14<=C$7,2*(C$7-B14)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.9999999999999991E-4},null,{"$f":"(F$7-F$5)/100+E13","v":7232000},{"$f":"IFERROR(IF(E14>=F$5,IF(E14<F$6,2*(E14-F$5)/(F$7-F$5)/(F$6-F$5),IF(E14<=F$7,2*(F$7-E14)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.9999999999999988E-4},null,{"$f":"(I$7-I$5)/100+H13","v":8032000},{"$f":"IFERROR(IF(H15>=I$5,IF(H15<I$6,2*(H15-I$5)/(I$7-I$5)/(I$6-I$5),IF(H15<=I$7,2*(I$7-H15)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.9999999999999995E-4}]
[null,{"$f":"(C$7-C$5)/100+B14","v":6432000},{"$f":"IFERROR(IF(B15>=C$5,IF(B15<C$6,2*(B15-C$5)/(C$7-C$5)/(C$6-C$5),IF(B15<=C$7,2*(C$7-B15)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.9999999999999982E-4},null,{"$f":"(F$7-F$5)/100+E14","v":7264000},{"$f":"IFERROR(IF(E15>=F$5,IF(E15<F$6,2*(E15-F$5)/(F$7-F$5)/(F$6-F$5),IF(E15<=F$7,2*(F$7-E15)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3999999999999998E-3},null,{"$f":"(I$7-I$5)/100+H14","v":8064000},{"$f":"IFERROR(IF(H16>=I$5,IF(H16<I$6,2*(H16-I$5)/(I$7-I$5)/(I$6-I$5),IF(H16<=I$7,2*(I$7-H16)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.9999999999999987E-4}]
[null,6448000,{"$f":"IFERROR(IF(B16>=C$5,IF(B16<C$6,2*(B16-C$5)/(C$7-C$5)/(C$6-C$5),IF(B16<=C$7,2*(C$7-B16)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1999999999999997E-3},null,7296000,{"$f":"IFERROR(IF(E16>=F$5,IF(E16<F$6,2*(E16-F$5)/(F$7-F$5)/(F$6-F$5),IF(E16<=F$7,2*(F$7-E16)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":2.0999999999999994E-3},null,8096000,{"$f":"IFERROR(IF(H17>=I$5,IF(H17<I$6,2*(H17-I$5)/(I$7-I$5)/(I$6-I$5),IF(H17<=I$7,2*(I$7-H17)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1999999999999999E-3}]
[null,6464000,{"$f":"IFERROR(IF(B17>=C$5,IF(B17<C$6,2*(B17-C$5)/(C$7-C$5)/(C$6-C$5),IF(B17<=C$7,2*(C$7-B17)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5999999999999996E-3},null,7328000,{"$f":"IFERROR(IF(E17>=F$5,IF(E17<F$6,2*(E17-F$5)/(F$7-F$5)/(F$6-F$5),IF(E17<=F$7,2*(F$7-E17)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":2.7999999999999995E-3},null,8128000,{"$f":"IFERROR(IF(H18>=I$5,IF(H18<I$6,2*(H18-I$5)/(I$7-I$5)/(I$6-I$5),IF(H18<=I$7,2*(I$7-H18)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5E-3}]
[null,6480000,{"$f":"IFERROR(IF(B18>=C$5,IF(B18<C$6,2*(B18-C$5)/(C$7-C$5)/(C$6-C$5),IF(B18<=C$7,2*(C$7-B18)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9999999999999996E-3},null,7360000,{"$f":"IFERROR(IF(E18>=F$5,IF(E18<F$6,2*(E18-F$5)/(F$7-F$5)/(F$6-F$5),IF(E18<=F$7,2*(F$7-E18)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":3.4999999999999996E-3},null,8160000,{"$f":"IFERROR(IF(H19>=I$5,IF(H19<I$6,2*(H19-I$5)/(I$7-I$5)/(I$6-I$5),IF(H19<=I$7,2*(I$7-H19)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7999999999999997E-3}]
[null,6496000,{"$f":"IFERROR(IF(B19>=C$5,IF(B19<C$6,2*(B19-C$5)/(C$7-C$5)/(C$6-C$5),IF(B19<=C$7,2*(C$7-B19)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.3999999999999994E-3},null,7392000,{"$f":"IFERROR(IF(E19>=F$5,IF(E19<F$6,2*(E19-F$5)/(F$7-F$5)/(F$6-F$5),IF(E19<=F$7,2*(F$7-E19)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":4.1999999999999989E-3},null,8192000,{"$f":"IFERROR(IF(H20>=I$5,IF(H20<I$6,2*(H20-I$5)/(I$7-I$5)/(I$6-I$5),IF(H20<=I$7,2*(I$7-H20)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.0999999999999999E-3}]
[null,6512000,{"$f":"IFERROR(IF(B20>=C$5,IF(B20<C$6,2*(B20-C$5)/(C$7-C$5)/(C$6-C$5),IF(B20<=C$7,2*(C$7-B20)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.7999999999999995E-3},null,7424000,{"$f":"IFERROR(IF(E20>=F$5,IF(E20<F$6,2*(E20-F$5)/(F$7-F$5)/(F$6-F$5),IF(E20<=F$7,2*(F$7-E20)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":4.8999999999999998E-3},null,8224000,{"$f":"IFERROR(IF(H21>=I$5,IF(H21<I$6,2*(H21-I$5)/(I$7-I$5)/(I$6-I$5),IF(H21<=I$7,2*(I$7-H21)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.3999999999999998E-3}]
[null,6528000,{"$f":"IFERROR(IF(B21>=C$5,IF(B21<C$6,2*(B21-C$5)/(C$7-C$5)/(C$6-C$5),IF(B21<=C$7,2*(C$7-B21)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.1999999999999993E-3},null,7456000,{"$f":"IFERROR(IF(E21>=F$5,IF(E21<F$6,2*(E21-F$5)/(F$7-F$5)/(F$6-F$5),IF(E21<=F$7,2*(F$7-E21)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":5.5999999999999991E-3},null,8256000,{"$f":"IFERROR(IF(H22>=I$5,IF(H22<I$6,2*(H22-I$5)/(I$7-I$5)/(I$6-I$5),IF(H22<=I$7,2*(I$7-H22)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.6999999999999997E-3}]
[null,6544000,{"$f":"IFERROR(IF(B22>=C$5,IF(B22<C$6,2*(B22-C$5)/(C$7-C$5)/(C$6-C$5),IF(B22<=C$7,2*(C$7-B22)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.5999999999999995E-3},null,7488000,{"$f":"IFERROR(IF(E22>=F$5,IF(E22<F$6,2*(E22-F$5)/(F$7-F$5)/(F$6-F$5),IF(E22<=F$7,2*(F$7-E22)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.2999999999999992E-3},null,8288000,{"$f":"IFERROR(IF(H23>=I$5,IF(H23<I$6,2*(H23-I$5)/(I$7-I$5)/(I$6-I$5),IF(H23<=I$7,2*(I$7-H23)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.0000000000000001E-3}]
[null,6560000,{"$f":"IFERROR(IF(B23>=C$5,IF(B23<C$6,2*(B23-C$5)/(C$7-C$5)/(C$6-C$5),IF(B23<=C$7,2*(C$7-B23)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.9999999999999992E-3},null,7520000,{"$f":"IFERROR(IF(E23>=F$5,IF(E23<F$6,2*(E23-F$5)/(F$7-F$5)/(F$6-F$5),IF(E23<=F$7,2*(F$7-E23)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.9999999999999993E-3},null,8320000,{"$f":"IFERROR(IF(H24>=I$5,IF(H24<I$6,2*(H24-I$5)/(I$7-I$5)/(I$6-I$5),IF(H24<=I$7,2*(I$7-H24)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.2999999999999995E-3}]
[null,6576000,{"$f":"IFERROR(IF(B24>=C$5,IF(B24<C$6,2*(B24-C$5)/(C$7-C$5)/(C$6-C$5),IF(B24<=C$7,2*(C$7-B24)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":4.3999999999999994E-3},null,7552000,{"$f":"IFERROR(IF(E24>=F$5,IF(E24<F$6,2*(E24-F$5)/(F$7-F$5)/(F$6-F$5),IF(E24<=F$7,2*(F$7-E24)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":7.7000000000000002E-3},null,8352000,{"$f":"IFERROR(IF(H25>=I$5,IF(H25<I$6,2*(H25-I$5)/(I$7-I$5)/(I$6-I$5),IF(H25<=I$7,2*(I$7-H25)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.5999999999999995E-3}]
[null,6592000,{"$f":"IFERROR(IF(B25>=C$5,IF(B25<C$6,2*(B25-C$5)/(C$7-C$5)/(C$6-C$5),IF(B25<=C$7,2*(C$7-B25)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":4.7999999999999987E-3},null,7584000,{"$f":"IFERROR(IF(E25>=F$5,IF(E25<F$6,2*(E25-F$5)/(F$7-F$5)/(F$6-F$5),IF(E25<=F$7,2*(F$7-E25)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":8.3999999999999977E-3},null,8384000,{"$f":"IFERROR(IF(H26>=I$5,IF(H26<I$6,2*(H26-I$5)/(I$7-I$5)/(I$6-I$5),IF(H26<=I$7,2*(I$7-H26)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.8999999999999994E-3}]
[null,6608000,{"$f":"IFERROR(IF(B26>=C$5,IF(B26<C$6,2*(B26-C$5)/(C$7-C$5)/(C$6-C$5),IF(B26<=C$7,2*(C$7-B26)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.1999999999999989E-3},null,7616000,{"$f":"IFERROR(IF(E26>=F$5,IF(E26<F$6,2*(E26-F$5)/(F$7-F$5)/(F$6-F$5),IF(E26<=F$7,2*(F$7-E26)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":9.0999999999999987E-3},null,8416000,{"$f":"IFERROR(IF(H27>=I$5,IF(H27<I$6,2*(H27-I$5)/(I$7-I$5)/(I$6-I$5),IF(H27<=I$7,2*(I$7-H27)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":4.1999999999999997E-3}]
[null,6624000,{"$f":"IFERROR(IF(B27>=C$5,IF(B27<C$6,2*(B27-C$5)/(C$7-C$5)/(C$6-C$5),IF(B27<=C$7,2*(C$7-B27)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.5999999999999991E-3},null,7648000,{"$f":"IFERROR(IF(E27>=F$5,IF(E27<F$6,2*(E27-F$5)/(F$7-F$5)/(F$6-F$5),IF(E27<=F$7,2*(F$7-E27)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":9.7999999999999997E-3},null,8448000,{"$f":"IFERROR(IF(H28>=I$5,IF(H28<I$6,2*(H28-I$5)/(I$7-I$5)/(I$6-I$5),IF(H28<=I$7,2*(I$7-H28)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":4.4999999999999988E-3}]
[null,6640000,{"$f":"IFERROR(IF(B28>=C$5,IF(B28<C$6,2*(B28-C$5)/(C$7-C$5)/(C$6-C$5),IF(B28<=C$7,2*(C$7-B28)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.0000000000000001E-3},null,7680000,{"$f":"IFERROR(IF(E28>=F$5,IF(E28<F$6,2*(E28-F$5)/(F$7-F$5)/(F$6-F$5),IF(E28<=F$7,2*(F$7-E28)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0499999999999999E-2},null,8480000,{"$f":"IFERROR(IF(H29>=I$5,IF(H29<I$6,2*(H29-I$5)/(I$7-I$5)/(I$6-I$5),IF(H29<=I$7,2*(I$7-H29)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":4.7999999999999996E-3}]
[null,6656000,{"$f":"IFERROR(IF(B29>=C$5,IF(B29<C$6,2*(B29-C$5)/(C$7-C$5)/(C$6-C$5),IF(B29<=C$7,2*(C$7-B29)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.3999999999999986E-3},null,7712000,{"$f":"IFERROR(IF(E29>=F$5,IF(E29<F$6,2*(E29-F$5)/(F$7-F$5)/(F$6-F$5),IF(E29<=F$7,2*(F$7-E29)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1199999999999998E-2},null,8512000,{"$f":"IFERROR(IF(H30>=I$5,IF(H30<I$6,2*(H30-I$5)/(I$7-I$5)/(I$6-I$5),IF(H30<=I$7,2*(I$7-H30)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.1000000000000004E-3}]
[null,6672000,{"$f":"IFERROR(IF(B30>=C$5,IF(B30<C$6,2*(B30-C$5)/(C$7-C$5)/(C$6-C$5),IF(B30<=C$7,2*(C$7-B30)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.7999999999999996E-3},null,7744000,{"$f":"IFERROR(IF(E30>=F$5,IF(E30<F$6,2*(E30-F$5)/(F$7-F$5)/(F$6-F$5),IF(E30<=F$7,2*(F$7-E30)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1899999999999997E-2},null,8544000,{"$f":"IFERROR(IF(H31>=I$5,IF(H31<I$6,2*(H31-I$5)/(I$7-I$5)/(I$6-I$5),IF(H31<=I$7,2*(I$7-H31)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.3999999999999994E-3}]
[null,6688000,{"$f":"IFERROR(IF(B31>=C$5,IF(B31<C$6,2*(B31-C$5)/(C$7-C$5)/(C$6-C$5),IF(B31<=C$7,2*(C$7-B31)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.1999999999999989E-3},null,7776000,{"$f":"IFERROR(IF(E31>=F$5,IF(E31<F$6,2*(E31-F$5)/(F$7-F$5)/(F$6-F$5),IF(E31<=F$7,2*(F$7-E31)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2599999999999998E-2},null,8576000,{"$f":"IFERROR(IF(H32>=I$5,IF(H32<I$6,2*(H32-I$5)/(I$7-I$5)/(I$6-I$5),IF(H32<=I$7,2*(I$7-H32)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.6999999999999993E-3}]
[null,6704000,{"$f":"IFERROR(IF(B32>=C$5,IF(B32<C$6,2*(B32-C$5)/(C$7-C$5)/(C$6-C$5),IF(B32<=C$7,2*(C$7-B32)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.5999999999999991E-3},null,7808000,{"$f":"IFERROR(IF(E32>=F$5,IF(E32<F$6,2*(E32-F$5)/(F$7-F$5)/(F$6-F$5),IF(E32<=F$7,2*(F$7-E32)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3299999999999999E-2},null,8608000,{"$f":"IFERROR(IF(H33>=I$5,IF(H33<I$6,2*(H33-I$5)/(I$7-I$5)/(I$6-I$5),IF(H33<=I$7,2*(I$7-H33)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.0000000000000001E-3}]
[null,6720000,{"$f":"IFERROR(IF(B33>=C$5,IF(B33<C$6,2*(B33-C$5)/(C$7-C$5)/(C$6-C$5),IF(B33<=C$7,2*(C$7-B33)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.9999999999999984E-3},null,7840000,{"$f":"IFERROR(IF(E33>=F$5,IF(E33<F$6,2*(E33-F$5)/(F$7-F$5)/(F$6-F$5),IF(E33<=F$7,2*(F$7-E33)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3999999999999999E-2},null,8640000,{"$f":"IFERROR(IF(H34>=I$5,IF(H34<I$6,2*(H34-I$5)/(I$7-I$5)/(I$6-I$5),IF(H34<=I$7,2*(I$7-H34)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.2999999999999992E-3}]
[null,6736000,{"$f":"IFERROR(IF(B34>=C$5,IF(B34<C$6,2*(B34-C$5)/(C$7-C$5)/(C$6-C$5),IF(B34<=C$7,2*(C$7-B34)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.3999999999999977E-3},null,7872000,{"$f":"IFERROR(IF(E34>=F$5,IF(E34<F$6,2*(E34-F$5)/(F$7-F$5)/(F$6-F$5),IF(E34<=F$7,2*(F$7-E34)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4699999999999996E-2},null,8672000,{"$f":"IFERROR(IF(H35>=I$5,IF(H35<I$6,2*(H35-I$5)/(I$7-I$5)/(I$6-I$5),IF(H35<=I$7,2*(I$7-H35)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.5999999999999991E-3}]
[null,6752000,{"$f":"IFERROR(IF(B35>=C$5,IF(B35<C$6,2*(B35-C$5)/(C$7-C$5)/(C$6-C$5),IF(B35<=C$7,2*(C$7-B35)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.7999999999999988E-3},null,7904000,{"$f":"IFERROR(IF(E35>=F$5,IF(E35<F$6,2*(E35-F$5)/(F$7-F$5)/(F$6-F$5),IF(E35<=F$7,2*(F$7-E35)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.54E-2},null,8704000,{"$f":"IFERROR(IF(H36>=I$5,IF(H36<I$6,2*(H36-I$5)/(I$7-I$5)/(I$6-I$5),IF(H36<=I$7,2*(I$7-H36)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.899999999999999E-3}]
[null,6768000,{"$f":"IFERROR(IF(B36>=C$5,IF(B36<C$6,2*(B36-C$5)/(C$7-C$5)/(C$6-C$5),IF(B36<=C$7,2*(C$7-B36)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":9.1999999999999998E-3},null,7936000,{"$f":"IFERROR(IF(E36>=F$5,IF(E36<F$6,2*(E36-F$5)/(F$7-F$5)/(F$6-F$5),IF(E36<=F$7,2*(F$7-E36)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.61E-2},null,8736000,{"$f":"IFERROR(IF(H37>=I$5,IF(H37<I$6,2*(H37-I$5)/(I$7-I$5)/(I$6-I$5),IF(H37<=I$7,2*(I$7-H37)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.1999999999999989E-3}]
[null,6784000,{"$f":"IFERROR(IF(B37>=C$5,IF(B37<C$6,2*(B37-C$5)/(C$7-C$5)/(C$6-C$5),IF(B37<=C$7,2*(C$7-B37)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":9.5999999999999974E-3},null,7968000,{"$f":"IFERROR(IF(E37>=F$5,IF(E37<F$6,2*(E37-F$5)/(F$7-F$5)/(F$6-F$5),IF(E37<=F$7,2*(F$7-E37)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6799999999999995E-2},null,8768000,{"$f":"IFERROR(IF(H38>=I$5,IF(H38<I$6,2*(H38-I$5)/(I$7-I$5)/(I$6-I$5),IF(H38<=I$7,2*(I$7-H38)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.4999999999999989E-3}]
[null,6800000,{"$f":"IFERROR(IF(B38>=C$5,IF(B38<C$6,2*(B38-C$5)/(C$7-C$5)/(C$6-C$5),IF(B38<=C$7,2*(C$7-B38)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":0.01},null,8000000,{"$f":"IFERROR(IF(E38>=F$5,IF(E38<F$6,2*(E38-F$5)/(F$7-F$5)/(F$6-F$5),IF(E38<=F$7,2*(F$7-E38)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7500000000000002E-2},null,8800000,{"$f":"IFERROR(IF(H39>=I$5,IF(H39<I$6,2*(H39-I$5)/(I$7-I$5)/(I$6-I$5),IF(H39<=I$7,2*(I$7-H39)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.7999999999999988E-3}]
[null,6816000,{"$f":"IFERROR(IF(B39>=C$5,IF(B39<C$6,2*(B39-C$5)/(C$7-C$5)/(C$6-C$5),IF(B39<=C$7,2*(C$7-B39)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0399999999999998E-2},null,8032000,{"$f":"IFERROR(IF(E39>=F$5,IF(E39<F$6,2*(E39-F$5)/(F$7-F$5)/(F$6-F$5),IF(E39<=F$7,2*(F$7-E39)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7266666666666663E-2},null,8832000,{"$f":"IFERROR(IF(H40>=I$5,IF(H40<I$6,2*(H40-I$5)/(I$7-I$5)/(I$6-I$5),IF(H40<=I$7,2*(I$7-H40)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.0999999999999996E-3}]
[null,6832000,{"$f":"IFERROR(IF(B40>=C$5,IF(B40<C$6,2*(B40-C$5)/(C$7-C$5)/(C$6-C$5),IF(B40<=C$7,2*(C$7-B40)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0799999999999999E-2},null,8064000,{"$f":"IFERROR(IF(E40>=F$5,IF(E40<F$6,2*(E40-F$5)/(F$7-F$5)/(F$6-F$5),IF(E40<=F$7,2*(F$7-E40)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7033333333333334E-2},null,8864000,{"$f":"IFERROR(IF(H41>=I$5,IF(H41<I$6,2*(H41-I$5)/(I$7-I$5)/(I$6-I$5),IF(H41<=I$7,2*(I$7-H41)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.3999999999999995E-3}]
[null,6848000,{"$f":"IFERROR(IF(B41>=C$5,IF(B41<C$6,2*(B41-C$5)/(C$7-C$5)/(C$6-C$5),IF(B41<=C$7,2*(C$7-B41)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1199999999999998E-2},null,8096000,{"$f":"IFERROR(IF(E41>=F$5,IF(E41<F$6,2*(E41-F$5)/(F$7-F$5)/(F$6-F$5),IF(E41<=F$7,2*(F$7-E41)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6799999999999995E-2},null,8896000,{"$f":"IFERROR(IF(H42>=I$5,IF(H42<I$6,2*(H42-I$5)/(I$7-I$5)/(I$6-I$5),IF(H42<=I$7,2*(I$7-H42)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.6999999999999977E-3}]
[null,6864000,{"$f":"IFERROR(IF(B42>=C$5,IF(B42<C$6,2*(B42-C$5)/(C$7-C$5)/(C$6-C$5),IF(B42<=C$7,2*(C$7-B42)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1599999999999997E-2},null,8128000,{"$f":"IFERROR(IF(E42>=F$5,IF(E42<F$6,2*(E42-F$5)/(F$7-F$5)/(F$6-F$5),IF(E42<=F$7,2*(F$7-E42)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6566666666666667E-2},null,8928000,{"$f":"IFERROR(IF(H43>=I$5,IF(H43<I$6,2*(H43-I$5)/(I$7-I$5)/(I$6-I$5),IF(H43<=I$7,2*(I$7-H43)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.9999999999999976E-3}]
[null,6880000,{"$f":"IFERROR(IF(B43>=C$5,IF(B43<C$6,2*(B43-C$5)/(C$7-C$5)/(C$6-C$5),IF(B43<=C$7,2*(C$7-B43)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2E-2},null,8160000,{"$f":"IFERROR(IF(E43>=F$5,IF(E43<F$6,2*(E43-F$5)/(F$7-F$5)/(F$6-F$5),IF(E43<=F$7,2*(F$7-E43)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6333333333333332E-2},null,8960000,{"$f":"IFERROR(IF(H44>=I$5,IF(H44<I$6,2*(H44-I$5)/(I$7-I$5)/(I$6-I$5),IF(H44<=I$7,2*(I$7-H44)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":9.2999999999999975E-3}]
[null,6896000,{"$f":"IFERROR(IF(B44>=C$5,IF(B44<C$6,2*(B44-C$5)/(C$7-C$5)/(C$6-C$5),IF(B44<=C$7,2*(C$7-B44)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2399999999999998E-2},null,8192000,{"$f":"IFERROR(IF(E44>=F$5,IF(E44<F$6,2*(E44-F$5)/(F$7-F$5)/(F$6-F$5),IF(E44<=F$7,2*(F$7-E44)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.61E-2},null,8992000,{"$f":"IFERROR(IF(H45>=I$5,IF(H45<I$6,2*(H45-I$5)/(I$7-I$5)/(I$6-I$5),IF(H45<=I$7,2*(I$7-H45)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":9.5999999999999992E-3}]
[null,6912000,{"$f":"IFERROR(IF(B45>=C$5,IF(B45<C$6,2*(B45-C$5)/(C$7-C$5)/(C$6-C$5),IF(B45<=C$7,2*(C$7-B45)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2799999999999997E-2},null,8224000,{"$f":"IFERROR(IF(E45>=F$5,IF(E45<F$6,2*(E45-F$5)/(F$7-F$5)/(F$6-F$5),IF(E45<=F$7,2*(F$7-E45)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5866666666666668E-2},null,9024000,{"$f":"IFERROR(IF(H46>=I$5,IF(H46<I$6,2*(H46-I$5)/(I$7-I$5)/(I$6-I$5),IF(H46<=I$7,2*(I$7-H46)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":9.8999999999999991E-3}]
[null,6928000,{"$f":"IFERROR(IF(B46>=C$5,IF(B46<C$6,2*(B46-C$5)/(C$7-C$5)/(C$6-C$5),IF(B46<=C$7,2*(C$7-B46)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3199999999999998E-2},null,8256000,{"$f":"IFERROR(IF(E46>=F$5,IF(E46<F$6,2*(E46-F$5)/(F$7-F$5)/(F$6-F$5),IF(E46<=F$7,2*(F$7-E46)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5633333333333332E-2},null,9056000,{"$f":"IFERROR(IF(H47>=I$5,IF(H47<I$6,2*(H47-I$5)/(I$7-I$5)/(I$6-I$5),IF(H47<=I$7,2*(I$7-H47)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0200000000000001E-2}]
[null,6944000,{"$f":"IFERROR(IF(B47>=C$5,IF(B47<C$6,2*(B47-C$5)/(C$7-C$5)/(C$6-C$5),IF(B47<=C$7,2*(C$7-B47)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3599999999999999E-2},null,8288000,{"$f":"IFERROR(IF(E47>=F$5,IF(E47<F$6,2*(E47-F$5)/(F$7-F$5)/(F$6-F$5),IF(E47<=F$7,2*(F$7-E47)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.54E-2},null,9088000,{"$f":"IFERROR(IF(H48>=I$5,IF(H48<I$6,2*(H48-I$5)/(I$7-I$5)/(I$6-I$5),IF(H48<=I$7,2*(I$7-H48)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0499999999999997E-2}]
[null,6960000,{"$f":"IFERROR(IF(B48>=C$5,IF(B48<C$6,2*(B48-C$5)/(C$7-C$5)/(C$6-C$5),IF(B48<=C$7,2*(C$7-B48)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3999999999999999E-2},null,8320000,{"$f":"IFERROR(IF(E48>=F$5,IF(E48<F$6,2*(E48-F$5)/(F$7-F$5)/(F$6-F$5),IF(E48<=F$7,2*(F$7-E48)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5166666666666663E-2},null,9120000,{"$f":"IFERROR(IF(H49>=I$5,IF(H49<I$6,2*(H49-I$5)/(I$7-I$5)/(I$6-I$5),IF(H49<=I$7,2*(I$7-H49)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0799999999999999E-2}]
[null,6976000,{"$f":"IFERROR(IF(B49>=C$5,IF(B49<C$6,2*(B49-C$5)/(C$7-C$5)/(C$6-C$5),IF(B49<=C$7,2*(C$7-B49)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4399999999999998E-2},null,8352000,{"$f":"IFERROR(IF(E49>=F$5,IF(E49<F$6,2*(E49-F$5)/(F$7-F$5)/(F$6-F$5),IF(E49<=F$7,2*(F$7-E49)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4933333333333333E-2},null,9152000,{"$f":"IFERROR(IF(H50>=I$5,IF(H50<I$6,2*(H50-I$5)/(I$7-I$5)/(I$6-I$5),IF(H50<=I$7,2*(I$7-H50)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1099999999999997E-2}]
[null,6992000,{"$f":"IFERROR(IF(B50>=C$5,IF(B50<C$6,2*(B50-C$5)/(C$7-C$5)/(C$6-C$5),IF(B50<=C$7,2*(C$7-B50)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4799999999999999E-2},null,8384000,{"$f":"IFERROR(IF(E50>=F$5,IF(E50<F$6,2*(E50-F$5)/(F$7-F$5)/(F$6-F$5),IF(E50<=F$7,2*(F$7-E50)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4700000000000001E-2},null,9184000,{"$f":"IFERROR(IF(H51>=I$5,IF(H51<I$6,2*(H51-I$5)/(I$7-I$5)/(I$6-I$5),IF(H51<=I$7,2*(I$7-H51)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1399999999999999E-2}]
[null,7008000,{"$f":"IFERROR(IF(B51>=C$5,IF(B51<C$6,2*(B51-C$5)/(C$7-C$5)/(C$6-C$5),IF(B51<=C$7,2*(C$7-B51)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5199999999999998E-2},null,8416000,{"$f":"IFERROR(IF(E51>=F$5,IF(E51<F$6,2*(E51-F$5)/(F$7-F$5)/(F$6-F$5),IF(E51<=F$7,2*(F$7-E51)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4466666666666666E-2},null,9216000,{"$f":"IFERROR(IF(H52>=I$5,IF(H52<I$6,2*(H52-I$5)/(I$7-I$5)/(I$6-I$5),IF(H52<=I$7,2*(I$7-H52)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1699999999999999E-2}]
[null,7024000,{"$f":"IFERROR(IF(B52>=C$5,IF(B52<C$6,2*(B52-C$5)/(C$7-C$5)/(C$6-C$5),IF(B52<=C$7,2*(C$7-B52)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5599999999999998E-2},null,8448000,{"$f":"IFERROR(IF(E52>=F$5,IF(E52<F$6,2*(E52-F$5)/(F$7-F$5)/(F$6-F$5),IF(E52<=F$7,2*(F$7-E52)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4233333333333334E-2},null,9248000,{"$f":"IFERROR(IF(H53>=I$5,IF(H53<I$6,2*(H53-I$5)/(I$7-I$5)/(I$6-I$5),IF(H53<=I$7,2*(I$7-H53)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2E-2}]
[null,7040000,{"$f":"IFERROR(IF(B53>=C$5,IF(B53<C$6,2*(B53-C$5)/(C$7-C$5)/(C$6-C$5),IF(B53<=C$7,2*(C$7-B53)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5999999999999997E-2},null,8480000,{"$f":"IFERROR(IF(E53>=F$5,IF(E53<F$6,2*(E53-F$5)/(F$7-F$5)/(F$6-F$5),IF(E53<=F$7,2*(F$7-E53)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3999999999999999E-2},null,9280000,{"$f":"IFERROR(IF(H54>=I$5,IF(H54<I$6,2*(H54-I$5)/(I$7-I$5)/(I$6-I$5),IF(H54<=I$7,2*(I$7-H54)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2299999999999997E-2}]
[null,7056000,{"$f":"IFERROR(IF(B54>=C$5,IF(B54<C$6,2*(B54-C$5)/(C$7-C$5)/(C$6-C$5),IF(B54<=C$7,2*(C$7-B54)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6399999999999998E-2},null,8512000,{"$f":"IFERROR(IF(E54>=F$5,IF(E54<F$6,2*(E54-F$5)/(F$7-F$5)/(F$6-F$5),IF(E54<=F$7,2*(F$7-E54)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3766666666666667E-2},null,9312000,{"$f":"IFERROR(IF(H55>=I$5,IF(H55<I$6,2*(H55-I$5)/(I$7-I$5)/(I$6-I$5),IF(H55<=I$7,2*(I$7-H55)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2599999999999998E-2}]
[null,7072000,{"$f":"IFERROR(IF(B55>=C$5,IF(B55<C$6,2*(B55-C$5)/(C$7-C$5)/(C$6-C$5),IF(B55<=C$7,2*(C$7-B55)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6799999999999995E-2},null,8544000,{"$f":"IFERROR(IF(E55>=F$5,IF(E55<F$6,2*(E55-F$5)/(F$7-F$5)/(F$6-F$5),IF(E55<=F$7,2*(F$7-E55)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3533333333333331E-2},null,9344000,{"$f":"IFERROR(IF(H56>=I$5,IF(H56<I$6,2*(H56-I$5)/(I$7-I$5)/(I$6-I$5),IF(H56<=I$7,2*(I$7-H56)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2899999999999997E-2}]
[null,7088000,{"$f":"IFERROR(IF(B56>=C$5,IF(B56<C$6,2*(B56-C$5)/(C$7-C$5)/(C$6-C$5),IF(B56<=C$7,2*(C$7-B56)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.72E-2},null,8576000,{"$f":"IFERROR(IF(E56>=F$5,IF(E56<F$6,2*(E56-F$5)/(F$7-F$5)/(F$6-F$5),IF(E56<=F$7,2*(F$7-E56)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3299999999999998E-2},null,9376000,{"$f":"IFERROR(IF(H57>=I$5,IF(H57<I$6,2*(H57-I$5)/(I$7-I$5)/(I$6-I$5),IF(H57<=I$7,2*(I$7-H57)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3199999999999998E-2}]
[null,7104000,{"$f":"IFERROR(IF(B57>=C$5,IF(B57<C$6,2*(B57-C$5)/(C$7-C$5)/(C$6-C$5),IF(B57<=C$7,2*(C$7-B57)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7599999999999998E-2},null,8608000,{"$f":"IFERROR(IF(E57>=F$5,IF(E57<F$6,2*(E57-F$5)/(F$7-F$5)/(F$6-F$5),IF(E57<=F$7,2*(F$7-E57)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3066666666666667E-2},null,9408000,{"$f":"IFERROR(IF(H58>=I$5,IF(H58<I$6,2*(H58-I$5)/(I$7-I$5)/(I$6-I$5),IF(H58<=I$7,2*(I$7-H58)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3499999999999998E-2}]
[null,7120000,{"$f":"IFERROR(IF(B58>=C$5,IF(B58<C$6,2*(B58-C$5)/(C$7-C$5)/(C$6-C$5),IF(B58<=C$7,2*(C$7-B58)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7999999999999999E-2},null,8640000,{"$f":"IFERROR(IF(E58>=F$5,IF(E58<F$6,2*(E58-F$5)/(F$7-F$5)/(F$6-F$5),IF(E58<=F$7,2*(F$7-E58)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2833333333333332E-2},null,9440000,{"$f":"IFERROR(IF(H59>=I$5,IF(H59<I$6,2*(H59-I$5)/(I$7-I$5)/(I$6-I$5),IF(H59<=I$7,2*(I$7-H59)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3799999999999998E-2}]
[null,7136000,{"$f":"IFERROR(IF(B59>=C$5,IF(B59<C$6,2*(B59-C$5)/(C$7-C$5)/(C$6-C$5),IF(B59<=C$7,2*(C$7-B59)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.84E-2},null,8672000,{"$f":"IFERROR(IF(E59>=F$5,IF(E59<F$6,2*(E59-F$5)/(F$7-F$5)/(F$6-F$5),IF(E59<=F$7,2*(F$7-E59)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.26E-2},null,9472000,{"$f":"IFERROR(IF(H60>=I$5,IF(H60<I$6,2*(H60-I$5)/(I$7-I$5)/(I$6-I$5),IF(H60<=I$7,2*(I$7-H60)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4099999999999996E-2}]
[null,7152000,{"$f":"IFERROR(IF(B60>=C$5,IF(B60<C$6,2*(B60-C$5)/(C$7-C$5)/(C$6-C$5),IF(B60<=C$7,2*(C$7-B60)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.8799999999999997E-2},null,8704000,{"$f":"IFERROR(IF(E60>=F$5,IF(E60<F$6,2*(E60-F$5)/(F$7-F$5)/(F$6-F$5),IF(E60<=F$7,2*(F$7-E60)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2366666666666665E-2},null,9504000,{"$f":"IFERROR(IF(H61>=I$5,IF(H61<I$6,2*(H61-I$5)/(I$7-I$5)/(I$6-I$5),IF(H61<=I$7,2*(I$7-H61)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4399999999999998E-2}]
[null,7168000,{"$f":"IFERROR(IF(B61>=C$5,IF(B61<C$6,2*(B61-C$5)/(C$7-C$5)/(C$6-C$5),IF(B61<=C$7,2*(C$7-B61)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9199999999999995E-2},null,8736000,{"$f":"IFERROR(IF(E61>=F$5,IF(E61<F$6,2*(E61-F$5)/(F$7-F$5)/(F$6-F$5),IF(E61<=F$7,2*(F$7-E61)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2133333333333333E-2},null,9536000,{"$f":"IFERROR(IF(H62>=I$5,IF(H62<I$6,2*(H62-I$5)/(I$7-I$5)/(I$6-I$5),IF(H62<=I$7,2*(I$7-H62)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4699999999999996E-2}]
[null,7184000,{"$f":"IFERROR(IF(B62>=C$5,IF(B62<C$6,2*(B62-C$5)/(C$7-C$5)/(C$6-C$5),IF(B62<=C$7,2*(C$7-B62)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9599999999999996E-2},null,8768000,{"$f":"IFERROR(IF(E62>=F$5,IF(E62<F$6,2*(E62-F$5)/(F$7-F$5)/(F$6-F$5),IF(E62<=F$7,2*(F$7-E62)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1899999999999997E-2},null,9568000,{"$f":"IFERROR(IF(H63>=I$5,IF(H63<I$6,2*(H63-I$5)/(I$7-I$5)/(I$6-I$5),IF(H63<=I$7,2*(I$7-H63)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4999999999999998E-2}]
[null,7200000,{"$f":"IFERROR(IF(B63>=C$5,IF(B63<C$6,2*(B63-C$5)/(C$7-C$5)/(C$6-C$5),IF(B63<=C$7,2*(C$7-B63)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":0.02},null,8800000,{"$f":"IFERROR(IF(E63>=F$5,IF(E63<F$6,2*(E63-F$5)/(F$7-F$5)/(F$6-F$5),IF(E63<=F$7,2*(F$7-E63)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1666666666666665E-2},null,9600000,{"$f":"IFERROR(IF(H64>=I$5,IF(H64<I$6,2*(H64-I$5)/(I$7-I$5)/(I$6-I$5),IF(H64<=I$7,2*(I$7-H64)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5299999999999998E-2}]
[null,7216000,{"$f":"IFERROR(IF(B64>=C$5,IF(B64<C$6,2*(B64-C$5)/(C$7-C$5)/(C$6-C$5),IF(B64<=C$7,2*(C$7-B64)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9599999999999996E-2},null,8832000,{"$f":"IFERROR(IF(E64>=F$5,IF(E64<F$6,2*(E64-F$5)/(F$7-F$5)/(F$6-F$5),IF(E64<=F$7,2*(F$7-E64)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1433333333333332E-2},null,9632000,{"$f":"IFERROR(IF(H65>=I$5,IF(H65<I$6,2*(H65-I$5)/(I$7-I$5)/(I$6-I$5),IF(H65<=I$7,2*(I$7-H65)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5599999999999998E-2}]
[null,7232000,{"$f":"IFERROR(IF(B65>=C$5,IF(B65<C$6,2*(B65-C$5)/(C$7-C$5)/(C$6-C$5),IF(B65<=C$7,2*(C$7-B65)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9199999999999995E-2},null,8864000,{"$f":"IFERROR(IF(E65>=F$5,IF(E65<F$6,2*(E65-F$5)/(F$7-F$5)/(F$6-F$5),IF(E65<=F$7,2*(F$7-E65)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1199999999999998E-2},null,9664000,{"$f":"IFERROR(IF(H66>=I$5,IF(H66<I$6,2*(H66-I$5)/(I$7-I$5)/(I$6-I$5),IF(H66<=I$7,2*(I$7-H66)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5899999999999997E-2}]
[null,7248000,{"$f":"IFERROR(IF(B66>=C$5,IF(B66<C$6,2*(B66-C$5)/(C$7-C$5)/(C$6-C$5),IF(B66<=C$7,2*(C$7-B66)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.8799999999999997E-2},null,8896000,{"$f":"IFERROR(IF(E66>=F$5,IF(E66<F$6,2*(E66-F$5)/(F$7-F$5)/(F$6-F$5),IF(E66<=F$7,2*(F$7-E66)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0966666666666664E-2},null,9696000,{"$f":"IFERROR(IF(H67>=I$5,IF(H67<I$6,2*(H67-I$5)/(I$7-I$5)/(I$6-I$5),IF(H67<=I$7,2*(I$7-H67)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6199999999999999E-2}]
[null,7264000,{"$f":"IFERROR(IF(B67>=C$5,IF(B67<C$6,2*(B67-C$5)/(C$7-C$5)/(C$6-C$5),IF(B67<=C$7,2*(C$7-B67)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.84E-2},null,8928000,{"$f":"IFERROR(IF(E67>=F$5,IF(E67<F$6,2*(E67-F$5)/(F$7-F$5)/(F$6-F$5),IF(E67<=F$7,2*(F$7-E67)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0733333333333334E-2},null,9728000,{"$f":"IFERROR(IF(H68>=I$5,IF(H68<I$6,2*(H68-I$5)/(I$7-I$5)/(I$6-I$5),IF(H68<=I$7,2*(I$7-H68)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6499999999999997E-2}]
[null,7280000,{"$f":"IFERROR(IF(B68>=C$5,IF(B68<C$6,2*(B68-C$5)/(C$7-C$5)/(C$6-C$5),IF(B68<=C$7,2*(C$7-B68)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7999999999999999E-2},null,8960000,{"$f":"IFERROR(IF(E68>=F$5,IF(E68<F$6,2*(E68-F$5)/(F$7-F$5)/(F$6-F$5),IF(E68<=F$7,2*(F$7-E68)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0499999999999999E-2},null,9760000,{"$f":"IFERROR(IF(H69>=I$5,IF(H69<I$6,2*(H69-I$5)/(I$7-I$5)/(I$6-I$5),IF(H69<=I$7,2*(I$7-H69)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6799999999999999E-2}]
[null,7296000,{"$f":"IFERROR(IF(B69>=C$5,IF(B69<C$6,2*(B69-C$5)/(C$7-C$5)/(C$6-C$5),IF(B69<=C$7,2*(C$7-B69)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7599999999999998E-2},null,8992000,{"$f":"IFERROR(IF(E69>=F$5,IF(E69<F$6,2*(E69-F$5)/(F$7-F$5)/(F$6-F$5),IF(E69<=F$7,2*(F$7-E69)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0266666666666667E-2},null,9792000,{"$f":"IFERROR(IF(H70>=I$5,IF(H70<I$6,2*(H70-I$5)/(I$7-I$5)/(I$6-I$5),IF(H70<=I$7,2*(I$7-H70)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7099999999999997E-2}]
[null,7312000,{"$f":"IFERROR(IF(B70>=C$5,IF(B70<C$6,2*(B70-C$5)/(C$7-C$5)/(C$6-C$5),IF(B70<=C$7,2*(C$7-B70)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.72E-2},null,9024000,{"$f":"IFERROR(IF(E70>=F$5,IF(E70<F$6,2*(E70-F$5)/(F$7-F$5)/(F$6-F$5),IF(E70<=F$7,2*(F$7-E70)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0033333333333332E-2},null,9824000,{"$f":"IFERROR(IF(H71>=I$5,IF(H71<I$6,2*(H71-I$5)/(I$7-I$5)/(I$6-I$5),IF(H71<=I$7,2*(I$7-H71)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7399999999999995E-2}]
[null,7328000,{"$f":"IFERROR(IF(B71>=C$5,IF(B71<C$6,2*(B71-C$5)/(C$7-C$5)/(C$6-C$5),IF(B71<=C$7,2*(C$7-B71)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6799999999999995E-2},null,9056000,{"$f":"IFERROR(IF(E71>=F$5,IF(E71<F$6,2*(E71-F$5)/(F$7-F$5)/(F$6-F$5),IF(E71<=F$7,2*(F$7-E71)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":9.7999999999999997E-3},null,9856000,{"$f":"IFERROR(IF(H72>=I$5,IF(H72<I$6,2*(H72-I$5)/(I$7-I$5)/(I$6-I$5),IF(H72<=I$7,2*(I$7-H72)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.77E-2}]
[null,7344000,{"$f":"IFERROR(IF(B72>=C$5,IF(B72<C$6,2*(B72-C$5)/(C$7-C$5)/(C$6-C$5),IF(B72<=C$7,2*(C$7-B72)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6399999999999998E-2},null,9088000,{"$f":"IFERROR(IF(E72>=F$5,IF(E72<F$6,2*(E72-F$5)/(F$7-F$5)/(F$6-F$5),IF(E72<=F$7,2*(F$7-E72)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":9.5666666666666643E-3},null,9888000,{"$f":"IFERROR(IF(H73>=I$5,IF(H73<I$6,2*(H73-I$5)/(I$7-I$5)/(I$6-I$5),IF(H73<=I$7,2*(I$7-H73)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7999999999999995E-2}]
[null,7360000,{"$f":"IFERROR(IF(B73>=C$5,IF(B73<C$6,2*(B73-C$5)/(C$7-C$5)/(C$6-C$5),IF(B73<=C$7,2*(C$7-B73)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5999999999999997E-2},null,9120000,{"$f":"IFERROR(IF(E73>=F$5,IF(E73<F$6,2*(E73-F$5)/(F$7-F$5)/(F$6-F$5),IF(E73<=F$7,2*(F$7-E73)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":9.3333333333333324E-3},null,9920000,{"$f":"IFERROR(IF(H74>=I$5,IF(H74<I$6,2*(H74-I$5)/(I$7-I$5)/(I$6-I$5),IF(H74<=I$7,2*(I$7-H74)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.83E-2}]
[null,7376000,{"$f":"IFERROR(IF(B74>=C$5,IF(B74<C$6,2*(B74-C$5)/(C$7-C$5)/(C$6-C$5),IF(B74<=C$7,2*(C$7-B74)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5599999999999998E-2},null,9152000,{"$f":"IFERROR(IF(E74>=F$5,IF(E74<F$6,2*(E74-F$5)/(F$7-F$5)/(F$6-F$5),IF(E74<=F$7,2*(F$7-E74)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":9.0999999999999987E-3},null,9952000,{"$f":"IFERROR(IF(H75>=I$5,IF(H75<I$6,2*(H75-I$5)/(I$7-I$5)/(I$6-I$5),IF(H75<=I$7,2*(I$7-H75)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.8599999999999995E-2}]
[null,7392000,{"$f":"IFERROR(IF(B75>=C$5,IF(B75<C$6,2*(B75-C$5)/(C$7-C$5)/(C$6-C$5),IF(B75<=C$7,2*(C$7-B75)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5199999999999998E-2},null,9184000,{"$f":"IFERROR(IF(E75>=F$5,IF(E75<F$6,2*(E75-F$5)/(F$7-F$5)/(F$6-F$5),IF(E75<=F$7,2*(F$7-E75)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":8.8666666666666651E-3},null,9984000,{"$f":"IFERROR(IF(H76>=I$5,IF(H76<I$6,2*(H76-I$5)/(I$7-I$5)/(I$6-I$5),IF(H76<=I$7,2*(I$7-H76)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.89E-2}]
[null,7408000,{"$f":"IFERROR(IF(B76>=C$5,IF(B76<C$6,2*(B76-C$5)/(C$7-C$5)/(C$6-C$5),IF(B76<=C$7,2*(C$7-B76)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4799999999999999E-2},null,9216000,{"$f":"IFERROR(IF(E76>=F$5,IF(E76<F$6,2*(E76-F$5)/(F$7-F$5)/(F$6-F$5),IF(E76<=F$7,2*(F$7-E76)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":8.6333333333333314E-3},null,10016000,{"$f":"IFERROR(IF(H77>=I$5,IF(H77<I$6,2*(H77-I$5)/(I$7-I$5)/(I$6-I$5),IF(H77<=I$7,2*(I$7-H77)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9199999999999998E-2}]
[null,7424000,{"$f":"IFERROR(IF(B77>=C$5,IF(B77<C$6,2*(B77-C$5)/(C$7-C$5)/(C$6-C$5),IF(B77<=C$7,2*(C$7-B77)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4399999999999998E-2},null,9248000,{"$f":"IFERROR(IF(E77>=F$5,IF(E77<F$6,2*(E77-F$5)/(F$7-F$5)/(F$6-F$5),IF(E77<=F$7,2*(F$7-E77)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":8.3999999999999977E-3},null,10048000,{"$f":"IFERROR(IF(H78>=I$5,IF(H78<I$6,2*(H78-I$5)/(I$7-I$5)/(I$6-I$5),IF(H78<=I$7,2*(I$7-H78)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9499999999999997E-2}]
[null,7440000,{"$f":"IFERROR(IF(B78>=C$5,IF(B78<C$6,2*(B78-C$5)/(C$7-C$5)/(C$6-C$5),IF(B78<=C$7,2*(C$7-B78)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3999999999999999E-2},null,9280000,{"$f":"IFERROR(IF(E78>=F$5,IF(E78<F$6,2*(E78-F$5)/(F$7-F$5)/(F$6-F$5),IF(E78<=F$7,2*(F$7-E78)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":8.1666666666666658E-3},null,10080000,{"$f":"IFERROR(IF(H79>=I$5,IF(H79<I$6,2*(H79-I$5)/(I$7-I$5)/(I$6-I$5),IF(H79<=I$7,2*(I$7-H79)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9799999999999998E-2}]
[null,{"$f":"(C$7-C$5)/100+B78","v":7456000},{"$f":"IFERROR(IF(B79>=C$5,IF(B79<C$6,2*(B79-C$5)/(C$7-C$5)/(C$6-C$5),IF(B79<=C$7,2*(C$7-B79)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3599999999999999E-2},null,{"$f":"(F$7-F$5)/100+E78","v":9312000},{"$f":"IFERROR(IF(E79>=F$5,IF(E79<F$6,2*(E79-F$5)/(F$7-F$5)/(F$6-F$5),IF(E79<=F$7,2*(F$7-E79)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":7.9333333333333339E-3},null,{"$f":"(I$7-I$5)/100+H78","v":10112000},{"$f":"IFERROR(IF(H80>=I$5,IF(H80<I$6,2*(H80-I$5)/(I$7-I$5)/(I$6-I$5),IF(H80<=I$7,2*(I$7-H80)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.0099999999999993E-2}]
[null,7472000,{"$f":"IFERROR(IF(B80>=C$5,IF(B80<C$6,2*(B80-C$5)/(C$7-C$5)/(C$6-C$5),IF(B80<=C$7,2*(C$7-B80)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3199999999999998E-2},null,9344000,{"$f":"IFERROR(IF(E80>=F$5,IF(E80<F$6,2*(E80-F$5)/(F$7-F$5)/(F$6-F$5),IF(E80<=F$7,2*(F$7-E80)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":7.7000000000000002E-3},null,10144000,{"$f":"IFERROR(IF(H81>=I$5,IF(H81<I$6,2*(H81-I$5)/(I$7-I$5)/(I$6-I$5),IF(H81<=I$7,2*(I$7-H81)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.0400000000000001E-2}]
[null,7488000,{"$f":"IFERROR(IF(B81>=C$5,IF(B81<C$6,2*(B81-C$5)/(C$7-C$5)/(C$6-C$5),IF(B81<=C$7,2*(C$7-B81)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2799999999999997E-2},null,9376000,{"$f":"IFERROR(IF(E81>=F$5,IF(E81<F$6,2*(E81-F$5)/(F$7-F$5)/(F$6-F$5),IF(E81<=F$7,2*(F$7-E81)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":7.4666666666666666E-3},null,10176000,{"$f":"IFERROR(IF(H82>=I$5,IF(H82<I$6,2*(H82-I$5)/(I$7-I$5)/(I$6-I$5),IF(H82<=I$7,2*(I$7-H82)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.0699999999999996E-2}]
[null,7504000,{"$f":"IFERROR(IF(B82>=C$5,IF(B82<C$6,2*(B82-C$5)/(C$7-C$5)/(C$6-C$5),IF(B82<=C$7,2*(C$7-B82)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2399999999999998E-2},null,9408000,{"$f":"IFERROR(IF(E82>=F$5,IF(E82<F$6,2*(E82-F$5)/(F$7-F$5)/(F$6-F$5),IF(E82<=F$7,2*(F$7-E82)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":7.2333333333333329E-3},null,10208000,{"$f":"IFERROR(IF(H83>=I$5,IF(H83<I$6,2*(H83-I$5)/(I$7-I$5)/(I$6-I$5),IF(H83<=I$7,2*(I$7-H83)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.0999999999999994E-2}]
[null,7520000,{"$f":"IFERROR(IF(B83>=C$5,IF(B83<C$6,2*(B83-C$5)/(C$7-C$5)/(C$6-C$5),IF(B83<=C$7,2*(C$7-B83)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.2E-2},null,9440000,{"$f":"IFERROR(IF(E83>=F$5,IF(E83<F$6,2*(E83-F$5)/(F$7-F$5)/(F$6-F$5),IF(E83<=F$7,2*(F$7-E83)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.9999999999999993E-3},null,10240000,{"$f":"IFERROR(IF(H84>=I$5,IF(H84<I$6,2*(H84-I$5)/(I$7-I$5)/(I$6-I$5),IF(H84<=I$7,2*(I$7-H84)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.1299999999999996E-2}]
[null,7536000,{"$f":"IFERROR(IF(B84>=C$5,IF(B84<C$6,2*(B84-C$5)/(C$7-C$5)/(C$6-C$5),IF(B84<=C$7,2*(C$7-B84)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1599999999999997E-2},null,9472000,{"$f":"IFERROR(IF(E84>=F$5,IF(E84<F$6,2*(E84-F$5)/(F$7-F$5)/(F$6-F$5),IF(E84<=F$7,2*(F$7-E84)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.7666666666666656E-3},null,10272000,{"$f":"IFERROR(IF(H85>=I$5,IF(H85<I$6,2*(H85-I$5)/(I$7-I$5)/(I$6-I$5),IF(H85<=I$7,2*(I$7-H85)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.1599999999999998E-2}]
[null,7552000,{"$f":"IFERROR(IF(B85>=C$5,IF(B85<C$6,2*(B85-C$5)/(C$7-C$5)/(C$6-C$5),IF(B85<=C$7,2*(C$7-B85)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1199999999999998E-2},null,9504000,{"$f":"IFERROR(IF(E85>=F$5,IF(E85<F$6,2*(E85-F$5)/(F$7-F$5)/(F$6-F$5),IF(E85<=F$7,2*(F$7-E85)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.5333333333333337E-3},null,10304000,{"$f":"IFERROR(IF(H86>=I$5,IF(H86<I$6,2*(H86-I$5)/(I$7-I$5)/(I$6-I$5),IF(H86<=I$7,2*(I$7-H86)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.1899999999999999E-2}]
[null,7568000,{"$f":"IFERROR(IF(B86>=C$5,IF(B86<C$6,2*(B86-C$5)/(C$7-C$5)/(C$6-C$5),IF(B86<=C$7,2*(C$7-B86)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0799999999999999E-2},null,9536000,{"$f":"IFERROR(IF(E86>=F$5,IF(E86<F$6,2*(E86-F$5)/(F$7-F$5)/(F$6-F$5),IF(E86<=F$7,2*(F$7-E86)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.3E-3},null,10336000,{"$f":"IFERROR(IF(H87>=I$5,IF(H87<I$6,2*(H87-I$5)/(I$7-I$5)/(I$6-I$5),IF(H87<=I$7,2*(I$7-H87)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.2199999999999994E-2}]
[null,7584000,{"$f":"IFERROR(IF(B87>=C$5,IF(B87<C$6,2*(B87-C$5)/(C$7-C$5)/(C$6-C$5),IF(B87<=C$7,2*(C$7-B87)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0399999999999998E-2},null,9568000,{"$f":"IFERROR(IF(E87>=F$5,IF(E87<F$6,2*(E87-F$5)/(F$7-F$5)/(F$6-F$5),IF(E87<=F$7,2*(F$7-E87)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.0666666666666664E-3},null,10368000,{"$f":"IFERROR(IF(H88>=I$5,IF(H88<I$6,2*(H88-I$5)/(I$7-I$5)/(I$6-I$5),IF(H88<=I$7,2*(I$7-H88)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.2499999999999996E-2}]
[null,7600000,{"$f":"IFERROR(IF(B88>=C$5,IF(B88<C$6,2*(B88-C$5)/(C$7-C$5)/(C$6-C$5),IF(B88<=C$7,2*(C$7-B88)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":0.01},null,9600000,{"$f":"IFERROR(IF(E88>=F$5,IF(E88<F$6,2*(E88-F$5)/(F$7-F$5)/(F$6-F$5),IF(E88<=F$7,2*(F$7-E88)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":5.8333333333333327E-3},null,10400000,{"$f":"IFERROR(IF(H89>=I$5,IF(H89<I$6,2*(H89-I$5)/(I$7-I$5)/(I$6-I$5),IF(H89<=I$7,2*(I$7-H89)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.1599999999999998E-2}]
[null,7616000,{"$f":"IFERROR(IF(B89>=C$5,IF(B89<C$6,2*(B89-C$5)/(C$7-C$5)/(C$6-C$5),IF(B89<=C$7,2*(C$7-B89)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":9.5999999999999974E-3},null,9632000,{"$f":"IFERROR(IF(E89>=F$5,IF(E89<F$6,2*(E89-F$5)/(F$7-F$5)/(F$6-F$5),IF(E89<=F$7,2*(F$7-E89)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":5.5999999999999991E-3},null,10432000,{"$f":"IFERROR(IF(H90>=I$5,IF(H90<I$6,2*(H90-I$5)/(I$7-I$5)/(I$6-I$5),IF(H90<=I$7,2*(I$7-H90)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.0699999999999996E-2}]
[null,7632000,{"$f":"IFERROR(IF(B90>=C$5,IF(B90<C$6,2*(B90-C$5)/(C$7-C$5)/(C$6-C$5),IF(B90<=C$7,2*(C$7-B90)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":9.1999999999999998E-3},null,9664000,{"$f":"IFERROR(IF(E90>=F$5,IF(E90<F$6,2*(E90-F$5)/(F$7-F$5)/(F$6-F$5),IF(E90<=F$7,2*(F$7-E90)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":5.3666666666666672E-3},null,10464000,{"$f":"IFERROR(IF(H91>=I$5,IF(H91<I$6,2*(H91-I$5)/(I$7-I$5)/(I$6-I$5),IF(H91<=I$7,2*(I$7-H91)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9799999999999998E-2}]
[null,7648000,{"$f":"IFERROR(IF(B91>=C$5,IF(B91<C$6,2*(B91-C$5)/(C$7-C$5)/(C$6-C$5),IF(B91<=C$7,2*(C$7-B91)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.7999999999999988E-3},null,9696000,{"$f":"IFERROR(IF(E91>=F$5,IF(E91<F$6,2*(E91-F$5)/(F$7-F$5)/(F$6-F$5),IF(E91<=F$7,2*(F$7-E91)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":5.1333333333333335E-3},null,10496000,{"$f":"IFERROR(IF(H92>=I$5,IF(H92<I$6,2*(H92-I$5)/(I$7-I$5)/(I$6-I$5),IF(H92<=I$7,2*(I$7-H92)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.8899999999999997E-2}]
[null,7664000,{"$f":"IFERROR(IF(B92>=C$5,IF(B92<C$6,2*(B92-C$5)/(C$7-C$5)/(C$6-C$5),IF(B92<=C$7,2*(C$7-B92)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.3999999999999977E-3},null,9728000,{"$f":"IFERROR(IF(E92>=F$5,IF(E92<F$6,2*(E92-F$5)/(F$7-F$5)/(F$6-F$5),IF(E92<=F$7,2*(F$7-E92)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":4.8999999999999998E-3},null,10528000,{"$f":"IFERROR(IF(H93>=I$5,IF(H93<I$6,2*(H93-I$5)/(I$7-I$5)/(I$6-I$5),IF(H93<=I$7,2*(I$7-H93)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7999999999999995E-2}]
[null,7680000,{"$f":"IFERROR(IF(B93>=C$5,IF(B93<C$6,2*(B93-C$5)/(C$7-C$5)/(C$6-C$5),IF(B93<=C$7,2*(C$7-B93)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.9999999999999984E-3},null,9760000,{"$f":"IFERROR(IF(E93>=F$5,IF(E93<F$6,2*(E93-F$5)/(F$7-F$5)/(F$6-F$5),IF(E93<=F$7,2*(F$7-E93)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":4.6666666666666662E-3},null,10560000,{"$f":"IFERROR(IF(H94>=I$5,IF(H94<I$6,2*(H94-I$5)/(I$7-I$5)/(I$6-I$5),IF(H94<=I$7,2*(I$7-H94)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7099999999999997E-2}]
[null,7696000,{"$f":"IFERROR(IF(B94>=C$5,IF(B94<C$6,2*(B94-C$5)/(C$7-C$5)/(C$6-C$5),IF(B94<=C$7,2*(C$7-B94)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.5999999999999991E-3},null,9792000,{"$f":"IFERROR(IF(E94>=F$5,IF(E94<F$6,2*(E94-F$5)/(F$7-F$5)/(F$6-F$5),IF(E94<=F$7,2*(F$7-E94)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":4.4333333333333325E-3},null,10592000,{"$f":"IFERROR(IF(H95>=I$5,IF(H95<I$6,2*(H95-I$5)/(I$7-I$5)/(I$6-I$5),IF(H95<=I$7,2*(I$7-H95)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6199999999999996E-2}]
[null,7712000,{"$f":"IFERROR(IF(B95>=C$5,IF(B95<C$6,2*(B95-C$5)/(C$7-C$5)/(C$6-C$5),IF(B95<=C$7,2*(C$7-B95)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.1999999999999989E-3},null,9824000,{"$f":"IFERROR(IF(E95>=F$5,IF(E95<F$6,2*(E95-F$5)/(F$7-F$5)/(F$6-F$5),IF(E95<=F$7,2*(F$7-E95)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":4.1999999999999989E-3},null,10624000,{"$f":"IFERROR(IF(H96>=I$5,IF(H96<I$6,2*(H96-I$5)/(I$7-I$5)/(I$6-I$5),IF(H96<=I$7,2*(I$7-H96)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5299999999999998E-2}]
[null,7728000,{"$f":"IFERROR(IF(B96>=C$5,IF(B96<C$6,2*(B96-C$5)/(C$7-C$5)/(C$6-C$5),IF(B96<=C$7,2*(C$7-B96)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.7999999999999996E-3},null,9856000,{"$f":"IFERROR(IF(E96>=F$5,IF(E96<F$6,2*(E96-F$5)/(F$7-F$5)/(F$6-F$5),IF(E96<=F$7,2*(F$7-E96)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":3.966666666666667E-3},null,10656000,{"$f":"IFERROR(IF(H97>=I$5,IF(H97<I$6,2*(H97-I$5)/(I$7-I$5)/(I$6-I$5),IF(H97<=I$7,2*(I$7-H97)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.4399999999999998E-2}]
[null,7744000,{"$f":"IFERROR(IF(B97>=C$5,IF(B97<C$6,2*(B97-C$5)/(C$7-C$5)/(C$6-C$5),IF(B97<=C$7,2*(C$7-B97)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.3999999999999986E-3},null,9888000,{"$f":"IFERROR(IF(E97>=F$5,IF(E97<F$6,2*(E97-F$5)/(F$7-F$5)/(F$6-F$5),IF(E97<=F$7,2*(F$7-E97)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":3.7333333333333333E-3},null,10688000,{"$f":"IFERROR(IF(H98>=I$5,IF(H98<I$6,2*(H98-I$5)/(I$7-I$5)/(I$6-I$5),IF(H98<=I$7,2*(I$7-H98)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3499999999999998E-2}]
[null,7760000,{"$f":"IFERROR(IF(B98>=C$5,IF(B98<C$6,2*(B98-C$5)/(C$7-C$5)/(C$6-C$5),IF(B98<=C$7,2*(C$7-B98)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.0000000000000001E-3},null,9920000,{"$f":"IFERROR(IF(E98>=F$5,IF(E98<F$6,2*(E98-F$5)/(F$7-F$5)/(F$6-F$5),IF(E98<=F$7,2*(F$7-E98)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":3.4999999999999996E-3},null,10720000,{"$f":"IFERROR(IF(H99>=I$5,IF(H99<I$6,2*(H99-I$5)/(I$7-I$5)/(I$6-I$5),IF(H99<=I$7,2*(I$7-H99)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.26E-2}]
[null,7776000,{"$f":"IFERROR(IF(B99>=C$5,IF(B99<C$6,2*(B99-C$5)/(C$7-C$5)/(C$6-C$5),IF(B99<=C$7,2*(C$7-B99)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.5999999999999991E-3},null,9952000,{"$f":"IFERROR(IF(E99>=F$5,IF(E99<F$6,2*(E99-F$5)/(F$7-F$5)/(F$6-F$5),IF(E99<=F$7,2*(F$7-E99)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":3.2666666666666669E-3},null,10752000,{"$f":"IFERROR(IF(H100>=I$5,IF(H100<I$6,2*(H100-I$5)/(I$7-I$5)/(I$6-I$5),IF(H100<=I$7,2*(I$7-H100)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1699999999999999E-2}]
[null,7792000,{"$f":"IFERROR(IF(B100>=C$5,IF(B100<C$6,2*(B100-C$5)/(C$7-C$5)/(C$6-C$5),IF(B100<=C$7,2*(C$7-B100)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.1999999999999989E-3},null,9984000,{"$f":"IFERROR(IF(E100>=F$5,IF(E100<F$6,2*(E100-F$5)/(F$7-F$5)/(F$6-F$5),IF(E100<=F$7,2*(F$7-E100)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":3.0333333333333332E-3},null,10784000,{"$f":"IFERROR(IF(H101>=I$5,IF(H101<I$6,2*(H101-I$5)/(I$7-I$5)/(I$6-I$5),IF(H101<=I$7,2*(I$7-H101)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.0799999999999999E-2}]
[null,7808000,{"$f":"IFERROR(IF(B101>=C$5,IF(B101<C$6,2*(B101-C$5)/(C$7-C$5)/(C$6-C$5),IF(B101<=C$7,2*(C$7-B101)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":4.7999999999999987E-3},null,10016000,{"$f":"IFERROR(IF(E101>=F$5,IF(E101<F$6,2*(E101-F$5)/(F$7-F$5)/(F$6-F$5),IF(E101<=F$7,2*(F$7-E101)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":2.7999999999999995E-3},null,10816000,{"$f":"IFERROR(IF(H102>=I$5,IF(H102<I$6,2*(H102-I$5)/(I$7-I$5)/(I$6-I$5),IF(H102<=I$7,2*(I$7-H102)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":9.8999999999999991E-3}]
[null,7824000,{"$f":"IFERROR(IF(B102>=C$5,IF(B102<C$6,2*(B102-C$5)/(C$7-C$5)/(C$6-C$5),IF(B102<=C$7,2*(C$7-B102)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":4.3999999999999994E-3},null,10048000,{"$f":"IFERROR(IF(E102>=F$5,IF(E102<F$6,2*(E102-F$5)/(F$7-F$5)/(F$6-F$5),IF(E102<=F$7,2*(F$7-E102)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":2.5666666666666667E-3},null,10848000,{"$f":"IFERROR(IF(H103>=I$5,IF(H103<I$6,2*(H103-I$5)/(I$7-I$5)/(I$6-I$5),IF(H103<=I$7,2*(I$7-H103)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.9999999999999976E-3}]
[null,7840000,{"$f":"IFERROR(IF(B103>=C$5,IF(B103<C$6,2*(B103-C$5)/(C$7-C$5)/(C$6-C$5),IF(B103<=C$7,2*(C$7-B103)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.9999999999999992E-3},null,10080000,{"$f":"IFERROR(IF(E103>=F$5,IF(E103<F$6,2*(E103-F$5)/(F$7-F$5)/(F$6-F$5),IF(E103<=F$7,2*(F$7-E103)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":2.3333333333333331E-3},null,10880000,{"$f":"IFERROR(IF(H104>=I$5,IF(H104<I$6,2*(H104-I$5)/(I$7-I$5)/(I$6-I$5),IF(H104<=I$7,2*(I$7-H104)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.0999999999999978E-3}]
[null,7856000,{"$f":"IFERROR(IF(B104>=C$5,IF(B104<C$6,2*(B104-C$5)/(C$7-C$5)/(C$6-C$5),IF(B104<=C$7,2*(C$7-B104)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.5999999999999995E-3},null,10112000,{"$f":"IFERROR(IF(E104>=F$5,IF(E104<F$6,2*(E104-F$5)/(F$7-F$5)/(F$6-F$5),IF(E104<=F$7,2*(F$7-E104)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":2.0999999999999994E-3},null,10912000,{"$f":"IFERROR(IF(H105>=I$5,IF(H105<I$6,2*(H105-I$5)/(I$7-I$5)/(I$6-I$5),IF(H105<=I$7,2*(I$7-H105)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.1999999999999989E-3}]
[null,7872000,{"$f":"IFERROR(IF(B105>=C$5,IF(B105<C$6,2*(B105-C$5)/(C$7-C$5)/(C$6-C$5),IF(B105<=C$7,2*(C$7-B105)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.1999999999999993E-3},null,10144000,{"$f":"IFERROR(IF(E105>=F$5,IF(E105<F$6,2*(E105-F$5)/(F$7-F$5)/(F$6-F$5),IF(E105<=F$7,2*(F$7-E105)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.8666666666666666E-3},null,10944000,{"$f":"IFERROR(IF(H106>=I$5,IF(H106<I$6,2*(H106-I$5)/(I$7-I$5)/(I$6-I$5),IF(H106<=I$7,2*(I$7-H106)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":6.3E-3}]
[null,7888000,{"$f":"IFERROR(IF(B106>=C$5,IF(B106<C$6,2*(B106-C$5)/(C$7-C$5)/(C$6-C$5),IF(B106<=C$7,2*(C$7-B106)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.7999999999999995E-3},null,10176000,{"$f":"IFERROR(IF(E106>=F$5,IF(E106<F$6,2*(E106-F$5)/(F$7-F$5)/(F$6-F$5),IF(E106<=F$7,2*(F$7-E106)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.6333333333333334E-3},null,10976000,{"$f":"IFERROR(IF(H107>=I$5,IF(H107<I$6,2*(H107-I$5)/(I$7-I$5)/(I$6-I$5),IF(H107<=I$7,2*(I$7-H107)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":5.3999999999999994E-3}]
[null,7904000,{"$f":"IFERROR(IF(B107>=C$5,IF(B107<C$6,2*(B107-C$5)/(C$7-C$5)/(C$6-C$5),IF(B107<=C$7,2*(C$7-B107)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.3999999999999994E-3},null,10208000,{"$f":"IFERROR(IF(E107>=F$5,IF(E107<F$6,2*(E107-F$5)/(F$7-F$5)/(F$6-F$5),IF(E107<=F$7,2*(F$7-E107)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.3999999999999998E-3},null,11008000,{"$f":"IFERROR(IF(H108>=I$5,IF(H108<I$6,2*(H108-I$5)/(I$7-I$5)/(I$6-I$5),IF(H108<=I$7,2*(I$7-H108)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":4.4999999999999988E-3}]
[null,7920000,{"$f":"IFERROR(IF(B108>=C$5,IF(B108<C$6,2*(B108-C$5)/(C$7-C$5)/(C$6-C$5),IF(B108<=C$7,2*(C$7-B108)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.9999999999999996E-3},null,10240000,{"$f":"IFERROR(IF(E108>=F$5,IF(E108<F$6,2*(E108-F$5)/(F$7-F$5)/(F$6-F$5),IF(E108<=F$7,2*(F$7-E108)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1666666666666665E-3},null,11040000,{"$f":"IFERROR(IF(H109>=I$5,IF(H109<I$6,2*(H109-I$5)/(I$7-I$5)/(I$6-I$5),IF(H109<=I$7,2*(I$7-H109)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.5999999999999995E-3}]
[null,7936000,{"$f":"IFERROR(IF(B109>=C$5,IF(B109<C$6,2*(B109-C$5)/(C$7-C$5)/(C$6-C$5),IF(B109<=C$7,2*(C$7-B109)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.5999999999999996E-3},null,10272000,{"$f":"IFERROR(IF(E109>=F$5,IF(E109<F$6,2*(E109-F$5)/(F$7-F$5)/(F$6-F$5),IF(E109<=F$7,2*(F$7-E109)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":9.3333333333333332E-4},null,11072000,{"$f":"IFERROR(IF(H110>=I$5,IF(H110<I$6,2*(H110-I$5)/(I$7-I$5)/(I$6-I$5),IF(H110<=I$7,2*(I$7-H110)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":2.6999999999999997E-3}]
[null,7952000,{"$f":"IFERROR(IF(B110>=C$5,IF(B110<C$6,2*(B110-C$5)/(C$7-C$5)/(C$6-C$5),IF(B110<=C$7,2*(C$7-B110)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.1999999999999997E-3},null,10304000,{"$f":"IFERROR(IF(E110>=F$5,IF(E110<F$6,2*(E110-F$5)/(F$7-F$5)/(F$6-F$5),IF(E110<=F$7,2*(F$7-E110)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":6.9999999999999988E-4},null,11104000,{"$f":"IFERROR(IF(H111>=I$5,IF(H111<I$6,2*(H111-I$5)/(I$7-I$5)/(I$6-I$5),IF(H111<=I$7,2*(I$7-H111)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":1.7999999999999997E-3}]
[null,7968000,{"$f":"IFERROR(IF(B111>=C$5,IF(B111<C$6,2*(B111-C$5)/(C$7-C$5)/(C$6-C$5),IF(B111<=C$7,2*(C$7-B111)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":7.9999999999999982E-4},null,10336000,{"$f":"IFERROR(IF(E111>=F$5,IF(E111<F$6,2*(E111-F$5)/(F$7-F$5)/(F$6-F$5),IF(E111<=F$7,2*(F$7-E111)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":4.6666666666666666E-4},null,11136000,{"$f":"IFERROR(IF(H112>=I$5,IF(H112<I$6,2*(H112-I$5)/(I$7-I$5)/(I$6-I$5),IF(H112<=I$7,2*(I$7-H112)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":8.9999999999999987E-4}]
[null,7984000,{"$f":"IFERROR(IF(B112>=C$5,IF(B112<C$6,2*(B112-C$5)/(C$7-C$5)/(C$6-C$5),IF(B112<=C$7,2*(C$7-B112)/(C$7-C$5)/(C$7-C$6),0)),0),0)*MCModelInputs_Table[Pr BtP, (%)]*MCModel_Max3DistributionsCalculated","v":3.9999999999999991E-4},null,10368000,{"$f":"IFERROR(IF(E112>=F$5,IF(E112<F$6,2*(E112-F$5)/(F$7-F$5)/(F$6-F$5),IF(E112<=F$7,2*(F$7-E112)/(F$7-F$5)/(F$7-F$6),0)),0),0)*MCModelInputs_Table[Pr AP, (%)]*MCModel_Max3DistributionsCalculated","v":2.3333333333333333E-4},null,11168000,{"$f":"IFERROR(IF(H113>=I$5,IF(H113<I$6,2*(H113-I$5)/(I$7-I$5)/(I$6-I$5),IF(H113<=I$7,2*(I$7-H113)/(I$7-I$5)/(I$7-I$6),0)),0),0)*MCModelInputs_Table[Pr WtP, (%)]*MCModel_Max3DistributionsCalculated","v":0}]

{"sheet":"Risk Identification","index":11,"n_rows":27,"n_cols":25,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Risk Identification",null,"No",{"$f":"IF(RiskID_bSyncRisks=\"Yes\",\"RiskID Table is syncronized with Risk Reg table.\",\"RiskID Table is NOT syncronized with Risk Reg Table.\")","v":"RiskID Table is NOT syncronized with Risk Reg Table."},null,null,"Workbook formatting conventions.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SimulationStatus=\"Simulation Inactive\",IF(S2=RiskIDTable[[#Totals],[Probable Cost Impact, ($)]],\"Cost Risks Assigned Phases\", \"Cost Risks NOT Assigned Phases\"),\"Simulation Active\")","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"IF(SimulationStatus=\"Simulation Inactive\",IF(Y2=RiskIDTable[[#Totals],[Probable Schedule Impact (mo)]],\"Schedule Risks Assigned Phases\", \"Schedule Risks NOT Assigned Phases\"),\"Simulation Active\")","v":{"$error":"#NAME?"}}]
[null,"Risk Identification Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(YOEPhaseTable[[#Totals],[Risk ID Cost CY, ($)]],1)","v":31517500},null,null,null,null,null,{"$f":"ROUNDUP(YOEPhaseTable[[#Totals],[Risk ID Schedule, (mos)]],5)","v":52.383340000000004}]
[null,"RiskID#","Include?1,2","RiskReg#","Risk Category1","Phase Impacted1,2","Risk Event Name1,2","Detailed Description of Risk Event1,2","Risk Reponse1,2","Dependency1,2","Dependent Risk Event Name1,2","Probability, (%)1,2","Constraint, (%)","Probability including Dependency, (%)","Cost Threat / Opportunity1,2","Low Cost, ($)1,2","Most Likely Cost, ($)1,2","High Cost, ($)1,2","Probable Cost Impact, ($)","Schedule Threat / Opportunity1,2","Low Schedule, (mos)1,2","Most Likely Schedule, (mos)1,2","High Schedule, (mos)1,2","Series?1,2","Probable Schedule Impact (mo)"]
["Cntl+Shift+C to ",{"$f":"IF(ROW()=4,1,1+#REF!)","v":1},"Yes",1,null,"PE+EM-Segment 1","Env. Delay","Description","Response","Independent",null,0.6,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.6},null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":0},"Threat",3,6,12,"Yes",{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":4.2}]
["Synchronize Risk Register",{"$f":"IF(ROW()=4,1,1+B4)","v":2},"Yes",2,null,"PE+EM-Segment 1","Alt Redesign",null,null,"Mutually Inclusive","Env. Delay",1,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":0.6},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.6},"Threat",50000,200000,300000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":110000},"Threat",2,3,4,"Yes",{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":1.7999999999999998}]
[null,3,"Yes",3,null,"RW-Segment 1","Incr. ROW",null,null,"Mutually Inclusive","Alt Redesign",0.5,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":0.6},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.3},"Threat",1000000,2000000,3000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":600000},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,4,"Yes",4,null,"RW-Segment 1","Incr. ROW near Titan Parkway",null,null,"Independent",null,0.8,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.8},"Threat",1000000,2000000,3000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":1600000},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
["Cntl+Shift+A to Add risk",5,"Yes",5,null,"RW-Segment 1","Incr. ROW costs due to add'l impacts",null,null,"Independent",null,0.2,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.2},"Threat",1000000,2000000,3000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":400000},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,6,"Yes",6,null,"CN+CEI-Segment 1","New Pvt des. Procedure",null,null,"Independent",null,0.75,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.75},"Opportunity",3000000,4000000,5000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":-3000000},"Threat",null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,7,"Yes",7,null,"UT-Segment 1","Expanded gas line",null,null,"Independent",null,0.7,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.7},"Threat",750000,1000000,1500000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":758333.33333333326},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
["Cntl+Shift+I to Delete risk",8,"Yes",8,null,"UT-Segment 1","Unknown utility",null,null,"Independent",null,0.25,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.25},"Threat",750000,900000,1000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":220833.33333333334},"Threat",1,2,3,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0.5}]
[null,9,"Yes",9,null,"RW-Segment 1","Delay adv ROW purchase",null,null,"Independent",null,0.75,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.75},"Threat",500000,1000000,1500000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":750000},"Opportunity",1,3,5,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":-2.25}]
[null,10,"Yes",10,null,"CN+CEI-Segment 1","Unknown rock formations",null,null,"Independent",null,0.3,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.3},"Opportunity",100000,750000,1000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":-184999.99999999997},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,11,"Yes",11,null,"CN+CEI-Segment 1","Unsuitable material",null,null,"Independent",null,0.8,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.8},"Threat",2000000,4000000,6000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":3200000},"Threat",2,3,4,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":2.4000000000000004}]
[null,12,"Yes",12,null,"CN+CEI-Segment 1","Paleontology ",null,null,"Independent",null,0.1,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.1},"Threat",4000000,6500000,7000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":583333.33333333337},"Threat",6,7,9,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0.73333333333333339}]
[null,13,"Yes",13,null,"CN+CEI-Segment 1","Earthwork optimization",null,null,"Mutually Exclusive","Unsuitable material",0.8,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":0.19999999999999996},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.15999999999999998},"Opportunity",1000000,2000000,3000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":-319999.99999999994},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,14,"Yes",14,null,"CN+CEI-Segment 1","Weather delay",null,null,"Independent",null,0.7,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.7},"Threat",250000,500000,1000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":408333.33333333331},"Threat",2,3,4,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":2.0999999999999996}]
[null,15,"Yes",15,null,"CN+CEI-Segment 1","Addl erosion cntrl",null,null,"Mutually Inclusive","Weather delay",0.5,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":0.7},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.35},"Threat",1000000,1500000,2000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":525000},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,16,"Yes",16,null,"CN+CEI-Segment 1","Railroad delay",null,null,"Independent",null,0.9,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.9},null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":0},"Threat",2,3,4,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":2.7}]
[null,17,"Yes",17,null,"CN+CEI-Segment 1","Addl RR costs",null,null,"Independent",null,0.9,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.9},"Threat",2000000,5000000,9000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":4800000},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,18,"Yes",18,null,"CN+CEI-Segment 1","Procurement delay",null,null,"Independent",null,0.8,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.8},"Threat",1000000,1500000,2000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":1200000},"Threat",4,6,8,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":4.8000000000000007}]
[null,19,"Yes",19,null,"PGM-Segment 2","Delay to start of project development",null,null,"Independent",null,0.5,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.5},null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":0},"Threat",59.99,60,60.01,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":30}]
[null,20,"Yes",20,null,"RW-Segment 1","Additional Segment 2 ROW",null,null,"Independent",null,0.4,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.4},"Threat",2000000,5000000,10000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":2266666.666666667},"Threat",3,6,9,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":2.4000000000000004}]
[null,21,"Yes",21,null,"CN+CEI-Segment 2","Segment 2 Scope Uncertainty",null,null,"Independent",null,0.75,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.75},"Threat",5000000,15000000,35000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":13750000},"Threat",2,4,6,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":3}]
[null,22,"Yes",22,null,"CN+CEI-Segment 1","ATMS added to scope - Segment 1",null,null,"Independent",null,0.33,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":1},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.33},"Threat",2500000,5000000,10000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":1925000},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,23,"Yes",23,null,"CN+CEI-Segment 2","ATMS added to scope - Segment 2",null,null,"Mutually Inclusive","ATMS added to scope - Segment 1",1,{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]])=\"Yes\",IF((RiskIDTable[[#This Row],[Dependency1,2]])<>\"Independent\",IF(INDEX(RiskIDTable[Include?1,2],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0))=\"Yes\",IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Inclusive\",INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Mutually Exclusive\",1-INDEX(RiskIDTable[Probability including Dependency, (%)],MATCH(RiskIDTable[[#This Row],[Dependent Risk Event Name1,2]],RiskIDTable[Risk Event Name1,2],0)),1))),1),\"Risk Not Included\")","v":0.33},{"$f":"IF((RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\"),IF(RiskIDTable[[#This Row],[Dependency1,2]]=\"Independent\",RiskIDTable[[#This Row],[Probability, (%)1,2]],IF(RiskIDTable[[#This Row],[Constraint, (%)]]=FALSE,FALSE,RiskIDTable[[#This Row],[Probability, (%)1,2]]*RiskIDTable[[#This Row],[Constraint, (%)]])),0)","v":0.33},"Threat",2500000,5000000,10000000,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Cost Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Cost, ($)1,2]]+RiskIDTable[[#This Row],[Most Likely Cost, ($)1,2]]+RiskIDTable[[#This Row],[High Cost, ($)1,2]])/3))),0),0)","v":1925000},null,null,null,null,null,{"$f":"IFERROR(IF(RiskIDTable[[#This Row],[Include?1,2]]=\"Yes\",IF(RiskIDTable[[#This Row],[Probability including Dependency, (%)]]=FALSE,FALSE,IF(RiskIDTable[[#This Row],[Schedule Threat / Opportunity1,2]]=\"Threat\",1,-1)*RiskIDTable[[#This Row],[Probability including Dependency, (%)]]*(((RiskIDTable[[#This Row],[Low Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[Most Likely Schedule, (mos)1,2]]+RiskIDTable[[#This Row],[High Schedule, (mos)1,2]])/3))),0),0)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,RiskIDTable[Low Cost, ($)1,2])","v":31400000},{"$f":"SUBTOTAL(109,RiskIDTable[Most Likely Cost, ($)1,2])","v":64850000},{"$f":"SUBTOTAL(109,RiskIDTable[High Cost, ($)1,2])","v":114300000},{"$f":"ROUNDUP(SUBTOTAL(109,RiskIDTable[Probable Cost Impact, ($)]),1)","v":31517500},null,{"$f":"SUBTOTAL(109,RiskIDTable[Low Schedule, (mos)1,2])","v":87.990000000000009},{"$f":"SUBTOTAL(109,RiskIDTable[Most Likely Schedule, (mos)1,2])","v":106},{"$f":"SUBTOTAL(109,RiskIDTable[High Schedule, (mos)1,2])","v":128.01},null,{"$f":"ROUNDUP(SUBTOTAL(109,RiskIDTable[Probable Schedule Impact (mo)]),5)","v":52.383340000000004}]

{"sheet":"Risk Register","index":12,"n_rows":28,"n_cols":37,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Risk Register",null,null,{"$f":"IF((OR(_xll.CB.IterationsFN()=0,OverrideSimulationActive=TRUE)),\"Simulation Inactive\",\"Simulation Active\")","v":{"$error":"#NAME?"}},false,"Workbook formatting conventions.",null,null,null,null,null,null,null,null,null,1,2,3,1.3000189299078029,"Copy Assumption curve using CB copy/paste from Toolbar",null,null,1,2,3,2.1202408407587385,"Copy Assumption curve using CB copy/paste from Toolbar"]
["No","Lock Risk Register2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SimulationStatus=\"Simulation Inactive\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(O3=RiskRegTable[[#Totals],[QC Probable Cost Impact, ($)]],\"Cost Risks Assigned Phases\", \"Cost Risks NOT Assigned Phases\"),\"Risk Register Not Active, Check YOE\"),\"Simulation Active\")","v":{"$error":"#NAME?"}},null,null,null,"IFERROR(@CB.Triangular([@[Low Cost, ($)]],[@[Most Likely Cost, ($)]],[@[High Cost, ($)]]),0)",null,null,null,null,null,null,"IFERROR(@CB.Triangular([@[Low Schedule, (mos)]],[@[Most Likely Schedule, (mos)]],[@[High Schedule, (mos)]]),0)",null,{"$f":"IF(SimulationStatus=\"Simulation Inactive\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(AB3=RiskRegTable[[#Totals],[Probable Schedule Impact, (mos)]],\"Schedule Risks Assigned Phases\", \"Schedule Risks NOT Assigned Phases\"),\"RiskRegister Not Active, Check YOE\"),\"Simulation Active\")","v":{"$error":"#NAME?"}}]
[null,"Risk Register Table",null,null,null,null,null,null,null,null,null,"Crystal Ball Input",null,"Error if red/hashed->",{"$f":"ROUNDUP(YOEPhaseTable[[#Totals],[Risk Reg Cost CY, ($)]],11)","v":31517500},null,null,null,"Crystal Ball Input",null,null,null,null,null,null,"Crystal Ball Input","Error if red/hashed->",{"$f":"ROUNDUP(YOEPhaseTable[[#Totals],[Risk Reg Schedule, (mos)]],5)","v":52.383340000000004}]
[null,"RiskReg#","Risk Status","Risk Category","Phase Impacted","Risk Event Name","Detailed Description of Risk Event","Risk Response","Dependency","Dependent Risk Event Name","Probability including Dependency","YesNo","Risk Type Name","Cost Risk Threat / Opportunity","QC Probable Cost Impact, ($)","Low Cost, ($)","Most Likely Cost, ($)","High Cost, ($)","Cost Impact, ($)3","Probable Cost Impact, ($)","Risk Type Name2","Schedule Threat/ Opportunity","Low Schedule, (mos)","Most Likely Schedule, (mos)","High Schedule, (mos)","Schedule Impact, (mos)3","Series?","Probable Schedule Impact, (mos)","QC Probable Schedule Impact, (mos)","SchedThreats","SumSeriesThreats","MaxIfThreats","LUGreaterThreats","SchedOpps","SumSeriesOpps","MaxIfOpps","LUGreaterOpps"]
[null,1,"Active",null,"PE+EM-Segment 1","Env. Delay","Description","Response","Independent",null,0.6,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 1Env. Delay"},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":0},null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 1Env. Delay"},"Threat",3,6,12,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},"Yes",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":4.2},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":{"$error":"#NAME?"}},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,2,"Active",null,"PE+EM-Segment 1","Alt Redesign",null,null,"Mutually Inclusive","Env. Delay",0.6,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 2Alt Redesign"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":110000},50000,200000,300000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 2Alt Redesign"},"Threat",2,3,4,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},"Yes",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":1.7999999999999998},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":{"$error":"#NAME?"}},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,3,"Active",null,"RW-Segment 1","Incr. ROW",null,null,"Mutually Inclusive","Alt Redesign",0.3,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 3Incr. ROW"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":600000},1000000,2000000,3000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 3Incr. ROW"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":{"$error":"#NAME?"}},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":{"$error":"#NAME?"}}]
[null,4,"Active",null,"RW-Segment 1","Incr. ROW near Titan Parkway",null,null,"Independent",null,0.8,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 4Incr. ROW near Titan Parkway"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":1600000},1000000,2000000,3000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 4Incr. ROW near Titan Parkway"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":{"$error":"#NAME?"}},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":{"$error":"#NAME?"}}]
[null,5,"Active",null,"RW-Segment 1","Incr. ROW costs due to add'l impacts",null,null,"Independent",null,0.2,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 5Incr. ROW costs due to add'l impacts"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":400000},1000000,2000000,3000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 5Incr. ROW costs due to add'l impacts"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":{"$error":"#NAME?"}},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":{"$error":"#NAME?"}}]
[null,6,"Active",null,"CN+CEI-Segment 1","New Pvt des. Procedure",null,null,"Independent",null,0.75,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 6New Pvt des. Procedure"},"Opportunity",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":-3000000},3000000,4000000,5000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 6New Pvt des. Procedure"},"Threat",null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,7,"Active",null,"UT-Segment 1","Expanded gas line",null,null,"Independent",null,0.7,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 7Expanded gas line"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":758333.33333333337},750000,1000000,1500000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 7Expanded gas line"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,8,"Active",null,"UT-Segment 1","Unknown utility",null,null,"Independent",null,0.25,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 8Unknown utility"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":220833.33333333334},750000,900000,1000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 8Unknown utility"},"Threat",1,2,3,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0.5},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,9,"Active",null,"RW-Segment 1","Delay adv ROW purchase",null,null,"Independent",null,0.75,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 9Delay adv ROW purchase"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":750000},500000,1000000,1500000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 9Delay adv ROW purchase"},"Opportunity",1,3,5,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":-2.25},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":{"$error":"#NAME?"}},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":{"$error":"#NAME?"}}]
[null,10,"Active",null,"CN+CEI-Segment 1","Unknown rock formations",null,null,"Independent",null,0.3,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 10Unknown rock formations"},"Opportunity",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":-185000},100000,750000,1000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 10Unknown rock formations"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,11,"Active",null,"CN+CEI-Segment 1","Unsuitable material",null,null,"Independent",null,0.8,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 11Unsuitable material"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":3200000},2000000,4000000,6000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 11Unsuitable material"},"Threat",2,3,4,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":2.4},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,12,"Active",null,"CN+CEI-Segment 1","Paleontology ",null,null,"Independent",null,0.1,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 12Paleontology "},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":583333.33333333337},4000000,6500000,7000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 12Paleontology "},"Threat",6,7,9,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0.73333333333333339},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,13,"Active",null,"CN+CEI-Segment 1","Earthwork optimization",null,null,"Mutually Exclusive","Unsuitable material",0.15999999999999998,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 13Earthwork optimization"},"Opportunity",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":-319999.99999999994},1000000,2000000,3000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 13Earthwork optimization"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,14,"Active",null,"CN+CEI-Segment 1","Weather delay",null,null,"Independent",null,0.7,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 14Weather delay"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":408333.33333333331},250000,500000,1000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 14Weather delay"},"Threat",2,3,4,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":2.1},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,15,"Active",null,"CN+CEI-Segment 1","Addl erosion cntrl",null,null,"Mutually Inclusive","Weather delay",0.35,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 15Addl erosion cntrl"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":525000},1000000,1500000,2000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 15Addl erosion cntrl"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,16,"Active",null,"CN+CEI-Segment 1","Railroad delay",null,null,"Independent",null,0.9,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 16Railroad delay"},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":0},null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 16Railroad delay"},"Threat",2,3,4,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":2.6999999999999997},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,17,"Active",null,"CN+CEI-Segment 1","Addl RR costs",null,null,"Independent",null,0.9,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 17Addl RR costs"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":4800000},2000000,5000000,9000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 17Addl RR costs"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,18,"Active",null,"CN+CEI-Segment 1","Procurement delay",null,null,"Independent",null,0.8,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 18Procurement delay"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":1200000},1000000,1500000,2000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 18Procurement delay"},"Threat",4,6,8,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":4.8},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,19,"Active",null,"PGM-Segment 2","Delay to start of project development",null,null,"Independent",null,0.5,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 19Delay to start of project development"},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":0},null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 19Delay to start of project development"},"Threat",59.99,60,60.01,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":30},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,20,"Active",null,"RW-Segment 1","Additional Segment 2 ROW",null,null,"Independent",null,0.4,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 20Additional Segment 2 ROW"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":2266666.6666666665},2000000,5000000,10000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 20Additional Segment 2 ROW"},"Threat",3,6,9,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":2.4},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":{"$error":"#NAME?"}},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":{"$error":"#NAME?"}}]
[null,21,"Active",null,"CN+CEI-Segment 2","Segment 2 Scope Uncertainty",null,null,"Independent",null,0.75,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 21Segment 2 Scope Uncertainty"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":13750000},5000000,15000000,35000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 21Segment 2 Scope Uncertainty"},"Threat",2,4,6,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":3},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,22,"Active",null,"CN+CEI-Segment 1","ATMS added to scope - Segment 1",null,null,"Independent",null,0.33,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 22ATMS added to scope - Segment 1"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":1925000},2500000,5000000,10000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 22ATMS added to scope - Segment 1"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,23,"Active",null,"CN+CEI-Segment 2","ATMS added to scope - Segment 2",null,null,"Mutually Inclusive","ATMS added to scope - Segment 1",0.33,{"$f":"IFERROR(IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Independent\",_xll.CB.Uniform(0,1)<RiskRegTable[[#This Row],[Probability including Dependency]]),1, IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Inclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=1),1,IF(AND(RiskRegTable[[#This Row],[Dependency]]=\"Mutually Exclusive\",_xll.CB.Uniform(0,1)<(RiskRegTable[[#This Row],[Probability including Dependency]]/(1 - INDEX(RiskRegTable[Probability including Dependency],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0)))),INDEX(RiskRegTable[YesNo],MATCH(RiskRegTable[[#This Row],[Dependent Risk Event Name]],RiskRegTable[Risk Event Name],0))=0),1,0))),0)","v":0},{"$f":"CONCATENATE(\"ci\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"ci 23ATMS added to scope - Segment 2"},"Threat",{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Cost, ($)]]+RiskRegTable[[#This Row],[Most Likely Cost, ($)]]+RiskRegTable[[#This Row],[High Cost, ($)]])/3*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1),0)","v":1925000},2500000,5000000,10000000,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Cost, ($)]],RiskRegTable[[#This Row],[Most Likely Cost, ($)]],RiskRegTable[[#This Row],[High Cost, ($)]]),0)","v":0},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Cost Impact, ($)3]],RiskRegTable[[#This Row],[Cost Impact, ($)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Cost Risk Threat / Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"CONCATENATE(\"si\",\" \",RiskRegTable[[#This Row],[RiskReg'#]],RiskRegTable[[#This Row],[Risk Event Name]])","v":"si 23ATMS added to scope - Segment 2"},null,null,null,null,{"$f":"IFERROR(_xll.CB.Triangular(RiskRegTable[[#This Row],[Low Schedule, (mos)]],RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]],RiskRegTable[[#This Row],[High Schedule, (mos)]]),0)","v":0},null,{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",IF(ActiveRiskRegisterEvents=\"Yes\",IF(SimulationStatus=\"Simulation Active\",RiskRegTable[[#This Row],[YesNo]]*RiskRegTable[[#This Row],[Schedule Impact, (mos)3]],RiskRegTable[[#This Row],[Schedule Impact, (mos)3]]*RiskRegTable[[#This Row],[Probability including Dependency]]),0),0)*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1)","v":{"$error":"#NAME?"}},{"$f":"IF(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Probability including Dependency]]*(RiskRegTable[[#This Row],[Low Schedule, (mos)]]+RiskRegTable[[#This Row],[Most Likely Schedule, (mos)]]+RiskRegTable[[#This Row],[High Schedule, (mos)]])/3*IF(RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\",-1,1),0)","v":0},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Threat\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Threat\")","v":0},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedThreats],0))","v":{"$error":"#NAME?"}},{"$f":"MAX(RiskRegTable[[#This Row],[SumSeriesThreats]:[MaxIfThreats]])","v":{"$error":"#NAME?"}},{"$f":"IF(AND(RiskRegTable[[#This Row],[Risk Status]]=\"Active\",RiskRegTable[[#This Row],[Schedule Threat/ Opportunity]]=\"Opportunity\"),RiskRegTable[[#This Row],[Probable Schedule Impact, (mos)]],0)","v":0},{"$f":"SUMIFS(RiskRegTable[Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[Series?],\"Yes\",RiskRegTable[Schedule Threat/ Opportunity],\"Opportunity\")","v":0},{"$f":"MIN(IF(RiskRegTable[Phase Impacted]=RiskRegTable[[#This Row],[Phase Impacted]],RiskRegTable[SchedOpps],0))","v":0},{"$f":"MIN(RiskRegTable[[#This Row],[SumSeriesOpps]:[MaxIfOpps]])","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUBTOTAL(109,RiskRegTable[QC Probable Cost Impact, ($)]),11)","v":31517500},{"$f":"SUBTOTAL(109,RiskRegTable[Low Cost, ($)])","v":31400000},{"$f":"SUBTOTAL(109,RiskRegTable[Most Likely Cost, ($)])","v":64850000},{"$f":"SUBTOTAL(109,RiskRegTable[High Cost, ($)])","v":114300000},{"$f":"SUBTOTAL(109,RiskRegTable[Cost Impact, ($)3])","v":0},{"$f":"SUBTOTAL(109,RiskRegTable[Probable Cost Impact, ($)])","v":{"$error":"#NAME?"}},null,null,{"$f":"SUBTOTAL(109,RiskRegTable[Low Schedule, (mos)])","v":87.990000000000009},{"$f":"SUBTOTAL(109,RiskRegTable[Most Likely Schedule, (mos)])","v":106},{"$f":"SUBTOTAL(109,RiskRegTable[High Schedule, (mos)])","v":128.01},{"$f":"SUBTOTAL(109,RiskRegTable[Schedule Impact, (mos)3])","v":0},null,{"$f":"ROUNDUP(SUBTOTAL(109,RiskRegTable[Probable Schedule Impact, (mos)]),5)","v":{"$error":"#NAME?"}},{"$f":"SUBTOTAL(109,RiskRegTable[QC Probable Schedule Impact, (mos)])","v":52.383333333333333},null,null,null,{"$f":"SUBTOTAL(109,RiskRegTable[LUGreaterThreats])","v":{"$error":"#NAME?"}},null,null,null,{"$f":"SUBTOTAL(109,RiskRegTable[LUGreaterOpps])","v":{"$error":"#NAME?"}}]

{"sheet":"Adjustments","index":13,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Adjustments",null,"Workbook formatting conventions."]
[null,"Note: This sheet can be used to facilitate the tracking of changes to the base estimate.  However, it is highly recommended that the State Estimator be charged with tracking changes to the base estimate."]
[null,"Pre-Review Estimate (Current Year) Including Contingency and Prior Cost"]
[]
[null,"Cost Adjustments Table"]
[null,"Item1","Reason for Adjustment1","Projectwide?1","Phase/Segment1","Type1","Schedule Chg1","Cost Chg1","Revised Estimate1"]
[null,null,null,null,null,null,null,null,{"$f":"PreReview+SUM($H$7:H7)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"PreReview+SUM($H$7:H9)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"PreReview+SUM($H$7:H9)","v":0}]
[null,null," Total Net Adjustments ",null,null,null,{"$f":"SUBTOTAL(109,AdjustTable[Schedule Chg1])","v":0},{"$f":"SUBTOTAL(109,AdjustTable[Cost Chg1])","v":0}]
[null,"Percentage Based Adjustments",null,null,null,null,{"$f":"CYEstimateIncContPriorFixed-PreReview-AdjustTable[[#Totals],[Cost Chg1]]","v":227000000}]
[null,"Post Review Estimate (Current Year) including Contingency, Prior Cost, Adjustments",null,null,null,null,null,{"$f":"PreReview+AdjustTable[[#Totals],[Cost Chg1]]+PercentageBasedAdjustments","v":227000000}]

{"sheet":"MinorRisks","index":14,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Minor Risks","This sheet can be used to aggregate minor risks that can then be added back to the risk ID sheet and risk register at the end of the risk workshop."]
["Workbook formatting conventions.","Minor Risks Table"]
[null,"Count1","Costs1","Schedule1","Likelihood of Occurrence1","Item1"]
["Cntl+Shift+A to Add Row "]
[]
[]
["Cntl+Shift+D to Delete Row "]
[]
[]
[]
[null,"Total",{"$f":"SUBTOTAL(109,AggMinTable[Costs1])","v":0}]

{"sheet":"YOE","index":15,"n_rows":59,"n_cols":36,"rows_kept":59,"cut":false,"hidden":false,"merged":[[6,1,6,2]]}
["Year of Expenditure (YOE)",null,null,null,"Simulation Status:",{"$f":"IF(OR(_xlfn.XLOOKUP(\"<<<Check CB Forecast\",YOEPhaseTable[P70 Cost, CY ($)],YOEPhaseTable[P70 Cost, CY ($)],\"OK\",0,1)=\"<<<Check CB Forecast\",_xlfn.XLOOKUP(\"<<<Check CB Forecast\",YOEPhaseTable[P70 Cost, YOE ($)],YOEPhaseTable[P70 Cost, YOE ($)],\"OK\",0,1)=\"<<<Check CB Forecast\",_xlfn.XLOOKUP(\"<<<Check CB Forecast\",TPCSegment_CY[Total Cost, CY ($)4],TPCSegment_CY[Total Cost, CY ($)4],\"OK\",0,1)=\"<<<Check CB Forecast\",_xlfn.XLOOKUP(\"<<<Check CB Forecast\",TPCSegment_YOE[Total Cost, YOE ($)4],TPCSegment_YOE[Total Cost, YOE ($)4],\"OK\",0,1)=\"<<<Check CB Forecast\"),\"CHECK CRYSTAL BALL FORECAST CURVES\",\"Forecast Curves OK\")","v":"CHECK CRYSTAL BALL FORECAST CURVES"},null,null,null,null,null,null,null,null,null,null,null,null,"Run Simulation then Create CB FORECAST Report named \"Report\" then click button below",null,null,null,null,null,null,"Component","Cost","Percent of Total"]
["Workbook formatting conventions.",null,null,null,"Risk Reg Status:",{"$f":"IF(OR(RiskRegTable[[#Totals],[Cost Impact, ($)3]]=0,RiskRegTable[[#Totals],[Schedule Impact, (mos)3]]=0),\"Verify Risk Reg formulas are properly set\",\"OK\")","v":"Verify Risk Reg formulas are properly set"},null,null,null,null,null,null,null,null,"Switches2",null,null,null,null,null,null,null,null,null,null,"P70 Total Project Cost, YOE",{"$f":"IFERROR(ROUND(E57,-3),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Variability is Active?","Yes",{"$f":"IF(AND(ActiveBaseVariability=\"No\",ActiveMarketConditions=\"Yes\"),\"<<<This is a scenario is not realistic. Base Variability is always present for market conditions model to work.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,"Base Cost, CY",{"$f":"ROUND(SchedEstVarTable[[#Totals],[Base Cost, CY ($) (no prior or fixed)]]+PriorCost+FixedCost,-3)","v":212800000},{"$f":"IFERROR(AA3/$AA$2,\"\")","v":""}]
[null,null,null,null,"Instructions: This table should be reviewed during simulations to ensure accuracy.  ",null,null,null,null,null,null,null,null,"Market Conditions are Active?","Yes",null,"Cntl+Shift+E to check workbook for errors",null,"Cntl+Shift+T to create summary percentile tables",null,null,null,null,null,null,"Base Inflation, YOE",{"$f":"ROUND(ScheduleTable[[#Totals],[Base Cost Inflation, YOE ($)]],-3)","v":62246000},{"$f":"IFERROR(AA4/$AA$2,\"\")","v":""}]
[null,null,null,null,"Note: Zero and duplicate values are highlighted.  COV < 3% is highlighted",null,null,null,null,null,null,null,null,"Risk Register Events are all Active?","Yes",null,null,null,null,null,null,null,null,null,null,"Contingency, YOE",{"$f":"ROUND(F57,-3)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(AA5/$AA$2,\"\")","v":""}]
[null,null,null,null,"Iterations >>>",{"$f":"_xll.CB.IterationsFN()","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,"After simulation press buttons to copy values (1) to columns below1\n"]
[null,"Summary of Key Inputs and Outputs",null,null,"Percentile of Sum Output Table",null,null,null,null,null,null,null,null,null,{"$f":"UseCase","v":"Sum of all segment P70s (SoP)"}]
[null,"Total Project","Value",null,"Statistics","Risk Register Delay, (mos)","Risk Register, CY ($)","Total Project Cost, CY ($)","Risk Register, YOE ($)","Total Project Duration, (mos)","Total Project Completion Date","Total Project Cost, YOE ($)",null,null,"Parameter","(1) Values","(2) BC","(3) BC+BV1","(4) BC+BV+MC1","(5) BC+BV+MC+RR1"]
[null,"Prior Cost, ($)",{"$f":"PriorCost","v":10000000},null,"Mean",{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$13,2),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForeStatFN($C$15,2),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForeStatFN($C$16,2),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForeStatFN($C$18,2),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$19,2),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$20,2),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForeStatFN($C$21,2),-3),\"\")","v":""},null,null,"P70 Total Project Cost, $ (YOE)",{"$f":"IF(COUNTIF(YOEPhaseTable[P70 Cost, YOE ($)],\"<<<Check CB Forecast\")>0,\"Check CB Forecast in YOE Table\",IF(ISERR(YOEPhaseTable[[#Totals],[Base Cost Inflation, YOE ($)]]),\"Check CB Forecast in YOE Table\",IFERROR(ROUND(E57,-3),\"\")))","v":"Check CB Forecast in YOE Table"},{"$f":"ROUND(BaseCost_YOE,-3)","v":275046000}]
[null,"Fixed Cost, ($)",{"$f":"FixedCost","v":5000000},null,"Standard Deviation",{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$13,5),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$15,5),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$16,5),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$18,5),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$19,5),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$20,5),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$21,5),\"\")","v":""},null,null,"Contingency, $ (YOE)",{"$f":"IFERROR(ROUND(F57,-3),\"\")","v":""}]
[null,"Base Cost, CY ($)",{"$f":"BaseCost_CY","v":212800000},null,"Coeff of Variation (COV)",{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$13,9),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$15,9),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$16,9),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$18,9),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$19,9),\"\")","v":""},null,{"$f":"IFERROR(_xll.CB.GetForeStatFN($C$21,9),\"\")","v":""},null,null,"Contingency, % (YOE)",{"$f":"G57","v":""}]
[null,"Base Cost, YOE ($)",{"$f":"BaseCost_YOE","v":275046237.40653569},null,"Delta P10",{"$f":"IFERROR(((F15-F19)/F19),\"\")","v":""},"","",{"$f":"IFERROR(((I15-I19)/I19),\"\")","v":""},{"$f":"IFERROR(((J15-J19)/J19),\"\")","v":""},null,{"$f":"IFERROR(((L15-L19)/L19),\"\")","v":""},null,null,"P70 Total Project Cost, $ (CY)",{"$f":"IF(UseCase=B54,ROUND(YOEPhaseTable[[#Totals],[P70 Cost, CY ($)]],-3)+PriorCost+FixedCost,IF(UseCase=B55,ROUND(TPCSegment_CY[[#Totals],[P70 Cost, CY ($)]]+PriorCost+FixedCost,-3),ROUND(_xll.CB.GetForePercentFN($C$16,70),-3)))","v":15000000},{"$f":"ROUND(BaseCost_CY,-3)","v":212800000}]
[null,"Risk Register Delay, (mos)",{"$f":"YOEPhaseTable[[#Totals],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},"4 CB Forecast","Delta P90",{"$f":"IFERROR(((F23-F19)/F19),\"\")","v":""},"","",{"$f":"IFERROR(((I23-I19)/I19),\"\")","v":""},{"$f":"IFERROR(((J23-J19)/J19),\"\")","v":""},null,{"$f":"IFERROR(((L23-L19)/L19),\"\")","v":""},null,null,"Note: BC = Base Cost, BV = Base Variability, MC = Market Conditions, RR = Risk Register"]
[null,"Base Uncertainty, CY ($)",{"$f":"YOEPhaseTable[[#Totals],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},null,0,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,0),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,0),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,0),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,0),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,0),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,0),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,0),-3),\"\")","v":""},null,null,"Cntl+Shift+X to copy to column 3; Cntl+Shift+Y to copy to column 4; Cntl+Shift+Z to copy to column 5"]
[null,"Risk Register, CY ($)",{"$f":"YOEPhaseTable[[#Totals],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},"4 CB Forecast",{"$f":"E14+0.1","v":0.1},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,10),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,10),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,10),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,10),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,10),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,10),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,10),-3),\"\")","v":""}]
[null,"Total Project Cost, CY ($)",{"$f":"YOEPhaseTable[[#Totals],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#Totals],[Risk Register Cost, CY ($)]]+PriorCost+FixedCost","v":{"$error":"#NAME?"}},"4 CB Forecast",{"$f":"E15+0.1","v":0.2},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,20),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,20),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,20),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,20),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,20),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,20),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,20),-3),\"\")","v":""},null,null,"Component","Amount","% of Contingency","% of Base YOE"]
[null,"Total Project Base Uncertainty, YOE ($)",{"$f":"YOEPhaseTable[[#Totals],[Base Uncertainty, YOE ($)]]","v":{"$error":"#NAME?"}},null,0.30000000000000004,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,30),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,30),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,30),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,30),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,30),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,30),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,30),-3),\"\")","v":""},null,null,"Base Variability",{"$f":"IF(ISBLANK(R10)=TRUE,\"\",R10)","v":""},{"$f":"IFERROR(P17/P20,\"\")","v":""},{"$f":"IFERROR(P17/(BaseCost_YOE-PriorCost-FixedCost),\"\")","v":""}]
[null,"Risk Register, YOE ($)",{"$f":"YOEPhaseTable[[#Totals],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},"4 CB Forecast",0.4,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,40),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,40),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,40),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,40),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,40),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,40),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,40),-3),\"\")","v":""},null,null,"Market Conditions",{"$f":"IF(ISBLANK(S10)=TRUE,\"\",S10-R10)","v":""},{"$f":"IFERROR(P18/P20,\"\")","v":""},{"$f":"IFERROR(P18/(BaseCost_YOE-PriorCost-FixedCost),\"\")","v":""}]
[null,"Total Project Duration, (mos)",{"$f":"(YOEPhaseTable[[#Totals],[Projected Schedule End]]-YOEPhaseTable[[#Totals],[Schedule Start]])*12/365","v":{"$error":"#NAME?"}},"4 CB Forecast",0.5,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,50),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,50),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,50),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,50),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,50),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,50),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,50),-3),\"\")","v":""},null,null,"Risk Register",{"$f":"IF(ISBLANK(T10)=TRUE,\"\",T10-SUM(P17:P18))","v":""},{"$f":"IFERROR(P19/P20,\"\")","v":""},{"$f":"IFERROR(P19/(BaseCost_YOE-PriorCost-FixedCost),\"\")","v":""}]
[null,"Total Project Completion Date",{"$f":"YOEPhaseTable[[#Totals],[Projected Schedule End]]","v":{"$error":"#NAME?"}},"4 CB Forecast",0.6,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,60),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,60),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,60),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,60),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,60),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,60),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,60),-3),\"\")","v":""},null,null,"Total",{"$f":"SUM(P17:P19)","v":0},{"$f":"SUM(Q17:Q19)","v":0},{"$f":"SUM(R17:R19)","v":0}]
[null,"Total Project Cost, YOE ($)",{"$f":"YOEPhaseTable[[#Totals],[Total Cost, YOE ($)4]]+PriorCost+FixedCost","v":{"$error":"#NAME?"}},"4 CB Forecast",0.7,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,70),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,70),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,70),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,70),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,70),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,70),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,70),-3),\"\")","v":""}]
[null,null,null,null,0.79999999999999993,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,80),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,80),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,80),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,80),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,80),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,80),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,80),-3),\"\")","v":""},null,null,"Confidence level required to produce Total Project Cost YOE Budget on Percentile of Sum Chart"]
[null,null,null,null,0.89999999999999991,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,90),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,90),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,90),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,90),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,90),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,90),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,90),-3),\"\")","v":""},null,null,{"$f":"_xlfn.CONCAT(UseCase,\" budget equals\")","v":"Sum of all segment P70s (SoP) budget equals"},null,null,{"$f":"IFERROR(costvalue,\"\")","v":"Check CB Forecast in YOE Table"},". This budget requires a"]
[null,null,null,null,0.99999999999999989,{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$13,100),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$15,100),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$16,100),-3),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN(YOE!$C$18,100),-3),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$19,100),\"\")","v":""},{"$f":"IFERROR(_xll.CB.GetForePercentFN(YOE!$C$20,100),\"\")","v":""},{"$f":"IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,100),-3),\"\")","v":""},null,null,"confidence level of",{"$f":"IFERROR(Linterp(array1,array2,costvalue),\"\")","v":""},{"$f":"_xlfn.CONCAT(\"on the Percentile of Sum Total Project Cost YOE Chart.\")","v":"on the Percentile of Sum Total Project Cost YOE Chart."}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(SimulationStatus=\"Simulation Inactive\",IF(H30<>I30,\"Ensure Risk ID sheet Is Syncronized with Risk Register\",\"\"),\"\")","v":{"$error":"#NAME?"}}]
[]
[]
[null,"Phase-Segment Table",null,null,null,null,"Total Cost Risk (error if red/hashed)>>>",{"$f":"ROUNDUP(YOEPhaseTable[[#Totals],[Risk ID Cost CY, ($)]],11)","v":31517500},{"$f":"ROUNDUP(YOEPhaseTable[[#Totals],[Risk Reg Cost CY, ($)]],11)","v":31517500},"=CONCATENATE(B33,\" \",\"CY, ($)\")","<<< CB Forecast Curves must be established each time the model is developed. ",null,null,null,null,null,null,null,"Total Schedule Delay (error if red/hashed) >>>",{"$f":"ROUNDUP(YOEPhaseTable[[#Totals],[Risk ID Schedule, (mos)]],5)","v":52.383340000000004},{"$f":"ROUNDUP(YOEPhaseTable[[#Totals],[Risk Reg Schedule, (mos)]],5)","v":52.383340000000004},null,null,null,null,null,null,null,null,"=CONCATENATE(B33,\" \",\"YOE, ($)\")","<<< CB Forecast Curves must be established each time the model is developed. "]
[null,"Phase-Segment","Phase","Segment","Base Uncertainty, CY ($)","Indirect Delay Cost CY, ($/mos)1","Risk Register Cost, CY ($)","Risk ID Cost CY, ($)","Risk Reg Cost CY, ($)","Total Cost, CY ($)4","P70 Cost, CY ($)","Predecessor Phase-Seg2","Schedule Start Connection Type2","Base Schedule Start","Base Schedule End","Schedule Start","Schedule End","Schedule Duration, (mos)","Risk Register Delay, (mos)","Risk ID Schedule, (mos)","Risk Reg Schedule, (mos)","Total Duration, (mos)","Projected Schedule End","Inflation Point2","Inflation To Date","Inflation Duration (mos)","Inflation Factor","Base Uncertainty, YOE ($)","Risk Register Costs, YOE ($)","Total Cost, YOE ($)4","Coeff of Variation","P70 Cost, YOE ($)","Contingency, YOE ($)","Contingency, YOE (%)","Base Cost Inflation, YOE ($)","InflationTable"]
[null,{"$f":"CONCATENATE(YOEPhaseTable[[#This Row],[Phase]],\"-\",YOEPhaseTable[[#This Row],[Segment]])","v":"PE+EM-Segment 1"},"PE+EM","Segment 1",{"$f":"INDEX(MarketCondTable[Base Uncertainty, ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},null,{"$f":"SUMIFS(RiskRegTable[Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")+MAX(0,YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]*YOEPhaseTable[[#This Row],[Indirect Delay Cost CY, ($/mos)1]])","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Cost Impact, ($)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":110000},{"$f":"SUMIFS(RiskRegTable[QC Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":110000},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},null,null,{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))<(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))),INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":45901},{"$f":"YOEPhaseTable[[#This Row],[Base Schedule Start]]+(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))-INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":46265},{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))<(INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))),INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))","v":45901},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+INDEX(SchedEstVarTable[Schedule Most Likely, (mos)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*365/12","v":46265},{"$f":"(YOEPhaseTable[[#This Row],[Schedule End]]-YOEPhaseTable[[#This Row],[Schedule Start]])/(365/12)","v":11.967123287671232},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterThreats])+MIN(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterOpps])))","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Schedule Impact (mo)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":6},{"$f":"SUMIFS(RiskRegTable[QC Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":6},{"$f":"YOEPhaseTable[[#This Row],[Schedule Duration, (mos)]]+YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*(365/12)","v":{"$error":"#NAME?"}},{"$f":"0.5","v":0.5},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Point2]]=\"\",\"<<<=Chk Infl Pt\",YOEPhaseTable[[#This Row],[Schedule Start]]+(YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*YOEPhaseTable[[#This Row],[Inflation Point2]])*(365/12))","v":{"$error":"#NAME?"}},{"$f":"((YOEPhaseTable[[#This Row],[Inflation To Date]]-EstLastUpdate)*(12/365))","v":{"$error":"#NAME?"}},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Duration (mos)]]<=0,1,IF(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]])>=YEAR(EstLastUpdate),INDEX(INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[\"&MONTH(YOEPhaseTable[[#This Row],[Inflation To Date]])&\"]\"),MATCH(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]]), INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[Year]\"),0)),1))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, YOE ($)]]+YOEPhaseTable[[#This Row],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(_xll.CB.GetForeStatFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],9),\"\")","v":""},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[P70 Cost, YOE ($)]]-INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[Contingency, YOE ($)]]/INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"INDEX(ScheduleTable[Base Cost Inflation, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":419469.38662804011},{"$f":"VLOOKUP(YOEPhaseTable[[#This Row],[Phase]],PhaseNamesTable[],2,FALSE)","v":"PEInflationTable"}]
[null,{"$f":"CONCATENATE(YOEPhaseTable[[#This Row],[Phase]],\"-\",YOEPhaseTable[[#This Row],[Segment]])","v":"RW-Segment 1"},"RW","Segment 1",{"$f":"INDEX(MarketCondTable[Base Uncertainty, ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},null,{"$f":"SUMIFS(RiskRegTable[Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")+MAX(0,YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]*YOEPhaseTable[[#This Row],[Indirect Delay Cost CY, ($/mos)1]])","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Cost Impact, ($)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":5616666.666666667},{"$f":"SUMIFS(RiskRegTable[QC Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":5616666.666666666},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},null,null,{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))<(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))),INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":45901},{"$f":"YOEPhaseTable[[#This Row],[Base Schedule Start]]+(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))-INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":46265},{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))<(INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))),INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))","v":45901},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+INDEX(SchedEstVarTable[Schedule Most Likely, (mos)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*365/12","v":46265},{"$f":"(YOEPhaseTable[[#This Row],[Schedule End]]-YOEPhaseTable[[#This Row],[Schedule Start]])/(365/12)","v":11.967123287671232},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterThreats])+MIN(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterOpps])))","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Schedule Impact (mo)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":0.15000000000000036},{"$f":"SUMIFS(RiskRegTable[QC Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":0.14999999999999991},{"$f":"YOEPhaseTable[[#This Row],[Schedule Duration, (mos)]]+YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*(365/12)","v":{"$error":"#NAME?"}},0.5,{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Point2]]=\"\",\"<<<=Chk Infl Pt\",YOEPhaseTable[[#This Row],[Schedule Start]]+(YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*YOEPhaseTable[[#This Row],[Inflation Point2]])*(365/12))","v":{"$error":"#NAME?"}},{"$f":"((YOEPhaseTable[[#This Row],[Inflation To Date]]-EstLastUpdate)*(12/365))","v":{"$error":"#NAME?"}},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Duration (mos)]]<=0,1,IF(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]])>=YEAR(EstLastUpdate),INDEX(INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[\"&MONTH(YOEPhaseTable[[#This Row],[Inflation To Date]])&\"]\"),MATCH(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]]), INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[Year]\"),0)),1))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, YOE ($)]]+YOEPhaseTable[[#This Row],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(_xll.CB.GetForeStatFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],9),\"\")","v":""},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[P70 Cost, YOE ($)]]-INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[Contingency, YOE ($)]]/INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"INDEX(ScheduleTable[Base Cost Inflation, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":843210.23997209407},{"$f":"VLOOKUP(YOEPhaseTable[[#This Row],[Phase]],PhaseNamesTable[],2,FALSE)","v":"ROWInflationTable"}]
[null,{"$f":"CONCATENATE(YOEPhaseTable[[#This Row],[Phase]],\"-\",YOEPhaseTable[[#This Row],[Segment]])","v":"UT-Segment 1"},"UT","Segment 1",{"$f":"INDEX(MarketCondTable[Base Uncertainty, ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},null,{"$f":"SUMIFS(RiskRegTable[Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")+MAX(0,YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]*YOEPhaseTable[[#This Row],[Indirect Delay Cost CY, ($/mos)1]])","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Cost Impact, ($)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":979166.66666666663},{"$f":"SUMIFS(RiskRegTable[QC Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":979166.66666666674},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},null,null,{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))<(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))),INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":46023},{"$f":"YOEPhaseTable[[#This Row],[Base Schedule Start]]+(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))-INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":46235},{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))<(INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))),INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))","v":46023},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+INDEX(SchedEstVarTable[Schedule Most Likely, (mos)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*365/12","v":46235},{"$f":"(YOEPhaseTable[[#This Row],[Schedule End]]-YOEPhaseTable[[#This Row],[Schedule Start]])/(365/12)","v":6.9698630136986299},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterThreats])+MIN(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterOpps])))","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Schedule Impact (mo)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":0.5},{"$f":"SUMIFS(RiskRegTable[QC Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":0.5},{"$f":"YOEPhaseTable[[#This Row],[Schedule Duration, (mos)]]+YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*(365/12)","v":{"$error":"#NAME?"}},0.5,{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Point2]]=\"\",\"<<<=Chk Infl Pt\",YOEPhaseTable[[#This Row],[Schedule Start]]+(YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*YOEPhaseTable[[#This Row],[Inflation Point2]])*(365/12))","v":{"$error":"#NAME?"}},{"$f":"((YOEPhaseTable[[#This Row],[Inflation To Date]]-EstLastUpdate)*(12/365))","v":{"$error":"#NAME?"}},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Duration (mos)]]<=0,1,IF(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]])>=YEAR(EstLastUpdate),INDEX(INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[\"&MONTH(YOEPhaseTable[[#This Row],[Inflation To Date]])&\"]\"),MATCH(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]]), INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[Year]\"),0)),1))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, YOE ($)]]+YOEPhaseTable[[#This Row],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(_xll.CB.GetForeStatFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],9),\"\")","v":""},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[P70 Cost, YOE ($)]]-INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[Contingency, YOE ($)]]/INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"INDEX(ScheduleTable[Base Cost Inflation, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":138312.92583755264},{"$f":"VLOOKUP(YOEPhaseTable[[#This Row],[Phase]],PhaseNamesTable[],2,FALSE)","v":"CNInflationTable"}]
[null,{"$f":"CONCATENATE(YOEPhaseTable[[#This Row],[Phase]],\"-\",YOEPhaseTable[[#This Row],[Segment]])","v":"CN+CEI-Segment 1"},"CN+CEI","Segment 1",{"$f":"INDEX(MarketCondTable[Base Uncertainty, ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},null,{"$f":"SUMIFS(RiskRegTable[Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")+MAX(0,YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]*YOEPhaseTable[[#This Row],[Indirect Delay Cost CY, ($/mos)1]])","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Cost Impact, ($)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":9136666.6666666679},{"$f":"SUMIFS(RiskRegTable[QC Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":9136666.6666666679},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},"PE+EM-Segment 1","Direct Link",{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))<(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))),INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":46265},{"$f":"YOEPhaseTable[[#This Row],[Base Schedule Start]]+(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))-INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":46996},{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))<(INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))),INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+INDEX(SchedEstVarTable[Schedule Most Likely, (mos)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*365/12","v":{"$error":"#NAME?"}},{"$f":"(YOEPhaseTable[[#This Row],[Schedule End]]-YOEPhaseTable[[#This Row],[Schedule Start]])/(365/12)","v":{"$error":"#NAME?"}},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterThreats])+MIN(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterOpps])))","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Schedule Impact (mo)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":12.733333333333334},{"$f":"SUMIFS(RiskRegTable[QC Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":12.733333333333334},{"$f":"YOEPhaseTable[[#This Row],[Schedule Duration, (mos)]]+YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*(365/12)","v":{"$error":"#NAME?"}},0.5,{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Point2]]=\"\",\"<<<=Chk Infl Pt\",YOEPhaseTable[[#This Row],[Schedule Start]]+(YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*YOEPhaseTable[[#This Row],[Inflation Point2]])*(365/12))","v":{"$error":"#NAME?"}},{"$f":"((YOEPhaseTable[[#This Row],[Inflation To Date]]-EstLastUpdate)*(12/365))","v":{"$error":"#NAME?"}},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Duration (mos)]]<=0,1,IF(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]])>=YEAR(EstLastUpdate),INDEX(INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[\"&MONTH(YOEPhaseTable[[#This Row],[Inflation To Date]])&\"]\"),MATCH(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]]), INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[Year]\"),0)),1))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, YOE ($)]]+YOEPhaseTable[[#This Row],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(_xll.CB.GetForeStatFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],9),\"\")","v":""},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[P70 Cost, YOE ($)]]-INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[Contingency, YOE ($)]]/INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"INDEX(ScheduleTable[Base Cost Inflation, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":4491760.8541338518},{"$f":"VLOOKUP(YOEPhaseTable[[#This Row],[Phase]],PhaseNamesTable[],2,FALSE)","v":"CNInflationTable"}]
[null,{"$f":"CONCATENATE(YOEPhaseTable[[#This Row],[Phase]],\"-\",YOEPhaseTable[[#This Row],[Segment]])","v":"PGM-Segment 2"},"PGM","Segment 2",{"$f":"INDEX(MarketCondTable[Base Uncertainty, ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},null,{"$f":"SUMIFS(RiskRegTable[Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")+MAX(0,YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]*YOEPhaseTable[[#This Row],[Indirect Delay Cost CY, ($/mos)1]])","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Cost Impact, ($)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":0},{"$f":"SUMIFS(RiskRegTable[QC Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":0},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},null,null,{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))<(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))),INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":45901},{"$f":"YOEPhaseTable[[#This Row],[Base Schedule Start]]+(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))-INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":47665},{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))<(INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))),INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))","v":45901},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+INDEX(SchedEstVarTable[Schedule Most Likely, (mos)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*365/12","v":47665},{"$f":"(YOEPhaseTable[[#This Row],[Schedule End]]-YOEPhaseTable[[#This Row],[Schedule Start]])/(365/12)","v":57.9945205479452},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterThreats])+MIN(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterOpps])))","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Schedule Impact (mo)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":30},{"$f":"SUMIFS(RiskRegTable[QC Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":30},{"$f":"YOEPhaseTable[[#This Row],[Schedule Duration, (mos)]]+YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*(365/12)","v":{"$error":"#NAME?"}},0.5,{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Point2]]=\"\",\"<<<=Chk Infl Pt\",YOEPhaseTable[[#This Row],[Schedule Start]]+(YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*YOEPhaseTable[[#This Row],[Inflation Point2]])*(365/12))","v":{"$error":"#NAME?"}},{"$f":"((YOEPhaseTable[[#This Row],[Inflation To Date]]-EstLastUpdate)*(12/365))","v":{"$error":"#NAME?"}},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Duration (mos)]]<=0,1,IF(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]])>=YEAR(EstLastUpdate),INDEX(INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[\"&MONTH(YOEPhaseTable[[#This Row],[Inflation To Date]])&\"]\"),MATCH(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]]), INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[Year]\"),0)),1))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, YOE ($)]]+YOEPhaseTable[[#This Row],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(_xll.CB.GetForeStatFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],9),\"\")","v":""},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[P70 Cost, YOE ($)]]-INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[Contingency, YOE ($)]]/INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"INDEX(ScheduleTable[Base Cost Inflation, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":0},{"$f":"VLOOKUP(YOEPhaseTable[[#This Row],[Phase]],PhaseNamesTable[],2,FALSE)","v":"PEInflationTable"}]
[null,{"$f":"CONCATENATE(YOEPhaseTable[[#This Row],[Phase]],\"-\",YOEPhaseTable[[#This Row],[Segment]])","v":"PE-Segment 2"},"PE","Segment 2",{"$f":"INDEX(MarketCondTable[Base Uncertainty, ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},null,{"$f":"SUMIFS(RiskRegTable[Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")+MAX(0,YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]*YOEPhaseTable[[#This Row],[Indirect Delay Cost CY, ($/mos)1]])","v":0},{"$f":"SUMIFS(RiskIDTable[Probable Cost Impact, ($)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":0},{"$f":"SUMIFS(RiskRegTable[QC Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":0},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},"PGM-Segment 2","Direct Link",{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))<(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))),INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":47665},{"$f":"YOEPhaseTable[[#This Row],[Base Schedule Start]]+(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))-INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":48396},{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))<(INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))),INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+INDEX(SchedEstVarTable[Schedule Most Likely, (mos)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*365/12","v":{"$error":"#NAME?"}},{"$f":"(YOEPhaseTable[[#This Row],[Schedule End]]-YOEPhaseTable[[#This Row],[Schedule Start]])/(365/12)","v":{"$error":"#NAME?"}},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterThreats])+MIN(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterOpps])))","v":0},{"$f":"SUMIFS(RiskIDTable[Probable Schedule Impact (mo)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":0},{"$f":"SUMIFS(RiskRegTable[QC Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":0},{"$f":"YOEPhaseTable[[#This Row],[Schedule Duration, (mos)]]+YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*(365/12)","v":{"$error":"#NAME?"}},0.5,{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Point2]]=\"\",\"<<<=Chk Infl Pt\",YOEPhaseTable[[#This Row],[Schedule Start]]+(YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*YOEPhaseTable[[#This Row],[Inflation Point2]])*(365/12))","v":{"$error":"#NAME?"}},{"$f":"((YOEPhaseTable[[#This Row],[Inflation To Date]]-EstLastUpdate)*(12/365))","v":{"$error":"#NAME?"}},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Duration (mos)]]<=0,1,IF(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]])>=YEAR(EstLastUpdate),INDEX(INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[\"&MONTH(YOEPhaseTable[[#This Row],[Inflation To Date]])&\"]\"),MATCH(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]]), INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[Year]\"),0)),1))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, YOE ($)]]+YOEPhaseTable[[#This Row],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(_xll.CB.GetForeStatFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],9),\"\")","v":""},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[P70 Cost, YOE ($)]]-INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[Contingency, YOE ($)]]/INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"INDEX(ScheduleTable[Base Cost Inflation, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":2634122.067278076},{"$f":"VLOOKUP(YOEPhaseTable[[#This Row],[Phase]],PhaseNamesTable[],2,FALSE)","v":"PEInflationTable"}]
[null,{"$f":"CONCATENATE(YOEPhaseTable[[#This Row],[Phase]],\"-\",YOEPhaseTable[[#This Row],[Segment]])","v":"RW-Segment 2"},"RW","Segment 2",{"$f":"INDEX(MarketCondTable[Base Uncertainty, ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},null,{"$f":"SUMIFS(RiskRegTable[Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")+MAX(0,YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]*YOEPhaseTable[[#This Row],[Indirect Delay Cost CY, ($/mos)1]])","v":0},{"$f":"SUMIFS(RiskIDTable[Probable Cost Impact, ($)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":0},{"$f":"SUMIFS(RiskRegTable[QC Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":0},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},"PGM-Segment 2","Direct Link",{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))<(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))),INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":47665},{"$f":"YOEPhaseTable[[#This Row],[Base Schedule Start]]+(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))-INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":48395},{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))<(INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))),INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+INDEX(SchedEstVarTable[Schedule Most Likely, (mos)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*365/12","v":{"$error":"#NAME?"}},{"$f":"(YOEPhaseTable[[#This Row],[Schedule End]]-YOEPhaseTable[[#This Row],[Schedule Start]])/(365/12)","v":{"$error":"#NAME?"}},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterThreats])+MIN(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterOpps])))","v":0},{"$f":"SUMIFS(RiskIDTable[Probable Schedule Impact (mo)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":0},{"$f":"SUMIFS(RiskRegTable[QC Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":0},{"$f":"YOEPhaseTable[[#This Row],[Schedule Duration, (mos)]]+YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*(365/12)","v":{"$error":"#NAME?"}},0.5,{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Point2]]=\"\",\"<<<=Chk Infl Pt\",YOEPhaseTable[[#This Row],[Schedule Start]]+(YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*YOEPhaseTable[[#This Row],[Inflation Point2]])*(365/12))","v":{"$error":"#NAME?"}},{"$f":"((YOEPhaseTable[[#This Row],[Inflation To Date]]-EstLastUpdate)*(12/365))","v":{"$error":"#NAME?"}},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Duration (mos)]]<=0,1,IF(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]])>=YEAR(EstLastUpdate),INDEX(INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[\"&MONTH(YOEPhaseTable[[#This Row],[Inflation To Date]])&\"]\"),MATCH(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]]), INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[Year]\"),0)),1))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, YOE ($)]]+YOEPhaseTable[[#This Row],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(_xll.CB.GetForeStatFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],9),\"\")","v":""},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[P70 Cost, YOE ($)]]-INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[Contingency, YOE ($)]]/INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"INDEX(ScheduleTable[Base Cost Inflation, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":13018059.200406872},{"$f":"VLOOKUP(YOEPhaseTable[[#This Row],[Phase]],PhaseNamesTable[],2,FALSE)","v":"ROWInflationTable"}]
[null,{"$f":"CONCATENATE(YOEPhaseTable[[#This Row],[Phase]],\"-\",YOEPhaseTable[[#This Row],[Segment]])","v":"CN+CEI-Segment 2"},"CN+CEI","Segment 2",{"$f":"INDEX(MarketCondTable[Base Uncertainty, ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],MarketCondTable[Phase-Segment],0))","v":{"$error":"#NAME?"}},null,{"$f":"SUMIFS(RiskRegTable[Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")+MAX(0,YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]*YOEPhaseTable[[#This Row],[Indirect Delay Cost CY, ($/mos)1]])","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Cost Impact, ($)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":15675000},{"$f":"SUMIFS(RiskRegTable[QC Probable Cost Impact, ($)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":15675000},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]+YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},"PE-Segment 2","Direct Link",{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))<(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))),INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":48396},{"$f":"YOEPhaseTable[[#This Row],[Base Schedule Start]]+(INDEX(ScheduleTable[Base Schedule End1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))-INDEX(ScheduleTable[Base Schedule Start1],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)))","v":49492},{"$f":"IF(ISBLANK(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]])=FALSE,IF(YOEPhaseTable[[#This Row],[Schedule Start Connection Type2]]=\"Direct Link\",INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0)),IF(INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))<(INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))),INDEX(YOEPhaseTable[Projected Schedule End],MATCH(YOEPhaseTable[[#This Row],[Predecessor Phase-Seg2]],YOEPhaseTable[Phase-Segment],0))+1,INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))),INDEX(SchedEstVarTable[Base Sched Start],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0)))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+INDEX(SchedEstVarTable[Schedule Most Likely, (mos)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],SchedEstVarTable[Phase-Segment],0))*365/12","v":{"$error":"#NAME?"}},{"$f":"(YOEPhaseTable[[#This Row],[Schedule End]]-YOEPhaseTable[[#This Row],[Schedule Start]])/(365/12)","v":{"$error":"#NAME?"}},{"$f":"MAX(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterThreats])+MIN(IF(RiskRegTable[Phase Impacted]=YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[LUGreaterOpps])))","v":{"$error":"#NAME?"}},{"$f":"SUMIFS(RiskIDTable[Probable Schedule Impact (mo)],RiskIDTable[Phase Impacted1,2],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskIDTable[Include?1,2],\"Yes\")","v":3},{"$f":"SUMIFS(RiskRegTable[QC Probable Schedule Impact, (mos)],RiskRegTable[Phase Impacted],YOEPhaseTable[[#This Row],[Phase-Segment]],RiskRegTable[Risk Status],\"Active\")","v":3},{"$f":"YOEPhaseTable[[#This Row],[Schedule Duration, (mos)]]+YOEPhaseTable[[#This Row],[Risk Register Delay, (mos)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Schedule Start]]+YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*(365/12)","v":{"$error":"#NAME?"}},0.5,{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Point2]]=\"\",\"<<<=Chk Infl Pt\",YOEPhaseTable[[#This Row],[Schedule Start]]+(YOEPhaseTable[[#This Row],[Total Duration, (mos)]]*YOEPhaseTable[[#This Row],[Inflation Point2]])*(365/12))","v":{"$error":"#NAME?"}},{"$f":"((YOEPhaseTable[[#This Row],[Inflation To Date]]-EstLastUpdate)*(12/365))","v":{"$error":"#NAME?"}},{"$f":"IF(YOEPhaseTable[[#This Row],[Inflation Duration (mos)]]<=0,1,IF(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]])>=YEAR(EstLastUpdate),INDEX(INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[\"&MONTH(YOEPhaseTable[[#This Row],[Inflation To Date]])&\"]\"),MATCH(YEAR(YOEPhaseTable[[#This Row],[Inflation To Date]]), INDIRECT(YOEPhaseTable[[#This Row],[InflationTable]]&\"[Year]\"),0)),1))","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Base Uncertainty, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Inflation Factor]]*YOEPhaseTable[[#This Row],[Risk Register Cost, CY ($)]]","v":{"$error":"#NAME?"}},{"$f":"YOEPhaseTable[[#This Row],[Base Uncertainty, YOE ($)]]+YOEPhaseTable[[#This Row],[Risk Register Costs, YOE ($)]]","v":{"$error":"#NAME?"}},{"$f":"IFERROR(_xll.CB.GetForeStatFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],9),\"\")","v":""},{"$f":"IFERROR(IF(OverrideSimulationActive=TRUE,_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70),IF(SimulationStatus=\"Simulation Inactive\",YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],_xll.CB.GetForePercentFN(YOEPhaseTable[[#This Row],[Total Cost, YOE ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[P70 Cost, YOE ($)]]-INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"IFERROR(YOEPhaseTable[[#This Row],[Contingency, YOE ($)]]/INDEX(ScheduleTable[Base Cost, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0)),\"\")","v":""},{"$f":"INDEX(ScheduleTable[Base Cost Inflation, YOE ($)],MATCH(YOEPhaseTable[[#This Row],[Phase-Segment]],ScheduleTable[Phase-Segment],0))","v":40701302.732279211},{"$f":"VLOOKUP(YOEPhaseTable[[#This Row],[Phase]],PhaseNamesTable[],2,FALSE)","v":"CNInflationTable"}]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,YOEPhaseTable[Base Uncertainty, CY ($)])","v":{"$error":"#NAME?"}},null,{"$f":"SUBTOTAL(109,YOEPhaseTable[Risk Register Cost, CY ($)])","v":{"$error":"#NAME?"}},{"$f":"SUBTOTAL(109,YOEPhaseTable[Risk ID Cost CY, ($)])","v":31517500},{"$f":"SUBTOTAL(109,YOEPhaseTable[Risk Reg Cost CY, ($)])","v":31517500},{"$f":"SUBTOTAL(109,YOEPhaseTable[Total Cost, CY ($)4])","v":{"$error":"#NAME?"}},{"$f":"SUBTOTAL(109,YOEPhaseTable[P70 Cost, CY ($)])","v":0},null,null,null,null,{"$f":"SUBTOTAL(105,YOEPhaseTable[Schedule Start])","v":{"$error":"#NAME?"}},null,{"$f":"SUBTOTAL(109,YOEPhaseTable[Schedule Duration, (mos)])","v":{"$error":"#NAME?"}},{"$f":"SUBTOTAL(109,YOEPhaseTable[Risk Register Delay, (mos)])","v":{"$error":"#NAME?"}},{"$f":"SUBTOTAL(109,YOEPhaseTable[Risk ID Schedule, (mos)])","v":52.383333333333333},{"$f":"SUBTOTAL(109,YOEPhaseTable[Risk Reg Schedule, (mos)])","v":52.383333333333333},{"$f":"SUBTOTAL(109,YOEPhaseTable[Total Duration, (mos)])","v":{"$error":"#NAME?"}},{"$f":"SUBTOTAL(104,YOEPhaseTable[Projected Schedule End])","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"SUBTOTAL(109,YOEPhaseTable[Base Uncertainty, YOE ($)])","v":{"$error":"#NAME?"}},{"$f":"SUBTOTAL(109,YOEPhaseTable[Risk Register Costs, YOE ($)])","v":{"$error":"#NAME?"}},{"$f":"SUBTOTAL(109,YOEPhaseTable[Total Cost, YOE ($)4])","v":{"$error":"#NAME?"}},null,{"$f":"SUBTOTAL(109,YOEPhaseTable[P70 Cost, YOE ($)])","v":0},{"$f":"SUBTOTAL(109,YOEPhaseTable[Contingency, YOE ($)])","v":0},{"$f":"YOEPhaseTable[[#Totals],[Contingency, YOE ($)]]/ScheduleTable[[#Totals],[Base Cost, YOE ($)]]","v":0},{"$f":"SUBTOTAL(109,YOEPhaseTable[Base Cost Inflation, YOE ($)])","v":62246237.4065357}]
[]
[]
[]
[null,"Segment Table CY",null,"=CONCATENATE(\"Total Cost \",$B42, \" CY, ($)\")",null,null,null,null,null,"Segment Table YOE",null,"=CONCATENATE(\"Total Cost \",$J42,\" YOE, ($)\")"]
[null,"Segment","Base Cost, CY ($)","Total Cost, CY ($)4","Analysis Type","P70 Cost, CY ($)","Contingency, CY ($)","Contingency, CY (%)",null,"Segment","Base Cost, YOE ($)","Total Cost, YOE ($)4","Analysis Type","P70 Cost, YOE ($)","Contingency, YOE ($)","Contingency, YOE (%)"]
[null,"Segment 1",{"$f":"SUMIF(SchedEstVarTable[Segment2],TPCSegment_CY[[#This Row],[Segment]],SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)])","v":47800000},{"$f":"SUMIF(YOEPhaseTable[Segment],TPCSegment_CY[[#This Row],[Segment]],YOEPhaseTable[Total Cost, CY ($)4])","v":{"$error":"#NAME?"}},{"$f":"IF(UseCase=\"Sum of all phase-segment P70s\",\"SoP\",\"PoS\")","v":"PoS"},{"$f":"IFERROR(IF(SimulationStatus=\"Simulation Inactive\",TPCSegment_CY[[#This Row],[Total Cost, CY ($)4]],IF(TPCSegment_CY[[#This Row],[Analysis Type]]=\"SoP\",SUMIF(YOEPhaseTable[Segment],TPCSegment_CY[[#This Row],[Segment]],YOEPhaseTable[P70 Cost, CY ($)]),_xll.CB.GetForePercentFN(TPCSegment_CY[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"TPCSegment_CY[[#This Row],[P70 Cost, CY ($)]]-TPCSegment_CY[[#This Row],[Base Cost, CY ($)]]","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(TPCSegment_CY[[#This Row],[Contingency, CY ($)]]/TPCSegment_CY[[#This Row],[Base Cost, CY ($)]],\"\")","v":""},null,"Segment 1",{"$f":"SUMIF(ScheduleTable[Segment2],TPCSegment_YOE[[#This Row],[Segment]],ScheduleTable[Base Cost, YOE ($)])","v":53692753.406571537},{"$f":"SUMIF(YOEPhaseTable[Segment],TPCSegment_YOE[[#This Row],[Segment]],YOEPhaseTable[Total Cost, YOE ($)4])","v":{"$error":"#NAME?"}},{"$f":"IF(UseCase=\"Sum of all phase-segment P70s\",\"SoP\",\"PoS\")","v":"PoS"},{"$f":"IFERROR(IF(SimulationStatus=\"Simulation Inactive\",TPCSegment_YOE[[#This Row],[Total Cost, YOE ($)4]],IF(TPCSegment_YOE[[#This Row],[Analysis Type]]=\"SoP\",SUMIF(YOEPhaseTable[Segment],TPCSegment_YOE[[#This Row],[Segment]],YOEPhaseTable[P70 Cost, YOE ($)]),IF(TPCSegment_YOE[[#This Row],[Analysis Type]]=\"PoS\",_xll.CB.GetForePercentFN(TPCSegment_YOE[[#This Row],[Total Cost, YOE ($)4]],70),\"<<<Set Analysis Type\"))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"TPCSegment_YOE[[#This Row],[P70 Cost, YOE ($)]]-TPCSegment_YOE[[#This Row],[Base Cost, YOE ($)]]","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(TPCSegment_YOE[[#This Row],[Contingency, YOE ($)]]/TPCSegment_YOE[[#This Row],[Base Cost, YOE ($)]],\"\")","v":""}]
[null,"Segment 2",{"$f":"SUMIF(SchedEstVarTable[Segment2],TPCSegment_CY[[#This Row],[Segment]],SchedEstVarTable[Base Cost, CY ($) (no prior or fixed)])","v":150000000},{"$f":"SUMIF(YOEPhaseTable[Segment],TPCSegment_CY[[#This Row],[Segment]],YOEPhaseTable[Total Cost, CY ($)4])","v":{"$error":"#NAME?"}},{"$f":"IF(UseCase=\"Sum of all phase-segment P70s\",\"SoP\",\"PoS\")","v":"PoS"},{"$f":"IFERROR(IF(SimulationStatus=\"Simulation Inactive\",TPCSegment_CY[[#This Row],[Total Cost, CY ($)4]],IF(TPCSegment_CY[[#This Row],[Analysis Type]]=\"SoP\",SUMIF(YOEPhaseTable[Segment],TPCSegment_CY[[#This Row],[Segment]],YOEPhaseTable[P70 Cost, CY ($)]),_xll.CB.GetForePercentFN(TPCSegment_CY[[#This Row],[Total Cost, CY ($)4]],70))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"TPCSegment_CY[[#This Row],[P70 Cost, CY ($)]]-TPCSegment_CY[[#This Row],[Base Cost, CY ($)]]","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(TPCSegment_CY[[#This Row],[Contingency, CY ($)]]/TPCSegment_CY[[#This Row],[Base Cost, CY ($)]],\"\")","v":""},null,"Segment 2",{"$f":"SUMIF(ScheduleTable[Segment2],TPCSegment_YOE[[#This Row],[Segment]],ScheduleTable[Base Cost, YOE ($)])","v":206353483.99996418},{"$f":"SUMIF(YOEPhaseTable[Segment],TPCSegment_YOE[[#This Row],[Segment]],YOEPhaseTable[Total Cost, YOE ($)4])","v":{"$error":"#NAME?"}},{"$f":"IF(UseCase=\"Sum of all phase-segment P70s\",\"SoP\",\"PoS\")","v":"PoS"},{"$f":"IFERROR(IF(SimulationStatus=\"Simulation Inactive\",TPCSegment_YOE[[#This Row],[Total Cost, YOE ($)4]],IF(TPCSegment_YOE[[#This Row],[Analysis Type]]=\"SoP\",SUMIF(YOEPhaseTable[Segment],TPCSegment_YOE[[#This Row],[Segment]],YOEPhaseTable[P70 Cost, YOE ($)]),IF(TPCSegment_YOE[[#This Row],[Analysis Type]]=\"PoS\",_xll.CB.GetForePercentFN(TPCSegment_YOE[[#This Row],[Total Cost, YOE ($)4]],70),\"<<<Set Analysis Type\"))),\"<<<Check CB Forecast\")","v":"<<<Check CB Forecast"},{"$f":"TPCSegment_YOE[[#This Row],[P70 Cost, YOE ($)]]-TPCSegment_YOE[[#This Row],[Base Cost, YOE ($)]]","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(TPCSegment_YOE[[#This Row],[Contingency, YOE ($)]]/TPCSegment_YOE[[#This Row],[Base Cost, YOE ($)]],\"\")","v":""}]
[null,"Total",{"$f":"SUBTOTAL(109,TPCSegment_CY[Base Cost, CY ($)])","v":197800000},{"$f":"SUBTOTAL(109,TPCSegment_CY[Total Cost, CY ($)4])","v":{"$error":"#NAME?"}},null,{"$f":"SUBTOTAL(109,TPCSegment_CY[P70 Cost, CY ($)])","v":0},{"$f":"SUBTOTAL(109,TPCSegment_CY[Contingency, CY ($)])","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(TPCSegment_CY[[#Totals],[Contingency, CY ($)]]/SchedEstVarTable[[#Totals],[Base Cost, CY ($) (no prior or fixed)]],\"\")","v":""},null,"Total",{"$f":"SUBTOTAL(109,TPCSegment_YOE[Base Cost, YOE ($)])","v":260046237.40653571},{"$f":"SUBTOTAL(109,TPCSegment_YOE[Total Cost, YOE ($)4])","v":{"$error":"#NAME?"}},null,{"$f":"SUBTOTAL(109,TPCSegment_YOE[P70 Cost, YOE ($)])","v":0},{"$f":"SUBTOTAL(109,TPCSegment_YOE[Contingency, YOE ($)])","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(TPCSegment_YOE[[#Totals],[Contingency, YOE ($)]]/ScheduleTable[[#Totals],[Base Cost, YOE ($)]],\"\")","v":""}]
[]
[null,"Use Case Selection Table"]
[null,"Sum of all segment P70s (SoP)","<<< Select the Calculation Method for Total Project Cost P70 Value to be reported2"]
[null,"Use Case","Base Cost, YOE ($)","Total Cost, YOE ($)","P70 Cost, YOE ($)","Contingency, YOE ($)","Contingency, YOE (%)"]
[null,"Sum of all phase-segment P70s (SoP)",{"$f":"BaseCost_YOE","v":275046237.40653569},{"$f":"IF(COUNTIF(YOEPhaseTable[P70 Cost, YOE ($)],\"<<<Check CB Forecast\")>0,\"Check CB Forecast in YOE Table\",IF(ISERR(YOEPhaseTable[[#Totals],[Base Cost Inflation, YOE ($)]]),\"Check CB Forecast in YOE Table\",IFERROR(ROUND(YOEPhaseTable[[#Totals],[Total Cost, YOE ($)4]],-3)+PriorCost+FixedCost,\"\")))","v":"Check CB Forecast in YOE Table"},{"$f":"IF(COUNTIF(YOEPhaseTable[P70 Cost, YOE ($)],\"<<<Check CB Forecast\")>0,\"Check CB Forecast in YOE Table\",IF(ISERR(YOEPhaseTable[[#Totals],[Base Cost Inflation, YOE ($)]]),\"Check CB Forecast in YOE Table\",IFERROR(ROUND(YOEPhaseTable[[#Totals],[P70 Cost, YOE ($)]],-3)+PriorCost+FixedCost,\"\")))","v":"Check CB Forecast in YOE Table"},{"$f":"IFERROR(UseCaseTable[[#This Row],[P70 Cost, YOE ($)]]-UseCaseTable[[#This Row],[Base Cost, YOE ($)]],\"\")","v":""},{"$f":"IFERROR(UseCaseTable[[#This Row],[Contingency, YOE ($)]]/(UseCaseTable[[#This Row],[Base Cost, YOE ($)]]-PriorCost-FixedCost),\"\")","v":""}]
[null,"Sum of all segment P70s (SoP)",{"$f":"BaseCost_YOE","v":275046237.40653569},{"$f":"IF(COUNTIF(YOEPhaseTable[P70 Cost, YOE ($)],\"<<<Check CB Forecast\")>0,\"Check CB Forecast in YOE Table\",IF(ISERR(YOEPhaseTable[[#Totals],[Base Cost Inflation, YOE ($)]]),\"Check CB Forecast in YOE Table\",IFERROR(ROUND(TPCSegment_YOE[[#Totals],[Total Cost, YOE ($)4]],-3)+PriorCost+FixedCost,\"\")))","v":"Check CB Forecast in YOE Table"},{"$f":"IF(COUNTIF(YOEPhaseTable[P70 Cost, YOE ($)],\"<<<Check CB Forecast\")>0,\"Check CB Forecast in YOE Table\",IF(ISERR(YOEPhaseTable[[#Totals],[Base Cost Inflation, YOE ($)]]),\"Check CB Forecast in YOE Table\",IFERROR(ROUND(TPCSegment_YOE[[#Totals],[P70 Cost, YOE ($)]]+PriorCost+FixedCost,-3),\"\")))","v":"Check CB Forecast in YOE Table"},{"$f":"IFERROR(UseCaseTable[[#This Row],[P70 Cost, YOE ($)]]-UseCaseTable[[#This Row],[Base Cost, YOE ($)]],\"\")","v":""},{"$f":"IFERROR(UseCaseTable[[#This Row],[Contingency, YOE ($)]]/(UseCaseTable[[#This Row],[Base Cost, YOE ($)]]-PriorCost-FixedCost),\"\")","v":""}]
[null,"P70 of total project cost distribution (PoS)",{"$f":"BaseCost_YOE","v":275046237.40653569},{"$f":"IF(COUNTIF(YOEPhaseTable[P70 Cost, YOE ($)],\"<<<Check CB Forecast\")>0,\"Check CB Forecast in YOE Table\",IF(ISERR(YOEPhaseTable[[#Totals],[Base Cost Inflation, YOE ($)]]),\"Check CB Forecast in YOE Table\",IFERROR(ROUND(C21,-3),\"\")))","v":"Check CB Forecast in YOE Table"},{"$f":"IF(COUNTIF(YOEPhaseTable[P70 Cost, YOE ($)],\"<<<Check CB Forecast\")>0,\"Check CB Forecast in YOE Table\",IF(ISERR(YOEPhaseTable[[#Totals],[Base Cost Inflation, YOE ($)]]),\"Check CB Forecast in YOE Table\",IFERROR(ROUND(_xll.CB.GetForePercentFN($C$21,70),-3),\"\")))","v":"Check CB Forecast in YOE Table"},{"$f":"IFERROR(UseCaseTable[[#This Row],[P70 Cost, YOE ($)]]-UseCaseTable[[#This Row],[Base Cost, YOE ($)]],\"\")","v":""},{"$f":"IFERROR(UseCaseTable[[#This Row],[Contingency, YOE ($)]]/(UseCaseTable[[#This Row],[Base Cost, YOE ($)]]-PriorCost-FixedCost),\"\")","v":""}]
[null,null,null,"Selected Ouput >>>>",{"$f":"_xlfn.XLOOKUP(UseCase,UseCaseTable[Use Case],UseCaseTable[P70 Cost, YOE ($)],\"\",0,1)","v":"Check CB Forecast in YOE Table"},{"$f":"_xlfn.XLOOKUP(UseCase,UseCaseTable[Use Case],UseCaseTable[Contingency, YOE ($)],\"\",0,1)","v":""},{"$f":"_xlfn.XLOOKUP(UseCase,UseCaseTable[Use Case],UseCaseTable[Contingency, YOE (%)],\"\",0,1)","v":""}]
[]
[null,"Note: Use the space below this row to add additional forecast charts if needed.",null,null,null,"Note: Use the space below this row to add additional forecast charts if needed."]

{"sheet":"Summary","index":16,"n_rows":35,"n_cols":20,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Summary Tables"]
["Sum of all Phase-Segments, CY",null,null,null,null,null,null,null,null,null,null,null,"Sum of all Segments, CY",null,null,null,null,null,"Total Project Cost Distribution, CY"]
["Percentiles","Prior&Fixed","PE+EM-Segment 1 CY, ($)","RW-Segment 1 CY, ($)","UT-Segment 1 CY, ($)","CN+CEI-Segment 1 CY, ($)","PGM-Segment 2 CY, ($)","PE-Segment 2 CY, ($)","RW-Segment 2 CY, ($)","CN+CEI-Segment 2 CY, ($)","Total Project Cost CY, ($)",null,"Percentiles","Prior&Fixed","Total Cost Segment 1 CY, ($)","Total Cost Segment 2 CY, ($)","Total Project Cost CY, ($)",null,"Percentiles","Total Project Cost, CY ($)"]
[0,15000000,4254807.0721073942,6452941.0262244567,1221811.1107903952,25652693.569589544,0,8020341.6427346161,22617958.290685456,83301556.164126843,{"$f":"SUM(B4:J4)","v":166522108.8762587},null,0,15000000,42781665.616634503,118612492.61698726,{"$f":"SUM(N4:P4)","v":176394158.23362178},null,0,196992883.0691427]
["10%",15000000,4877761.5416470198,10261178.457019784,1574931.6256058856,37657538.219156414,0,8906599.475788299,25721767.387151863,104919589.90981284,{"$f":"SUM(B5:J5)","v":208919366.61618209},null,"10%",15000000,59186629.206887685,146530097.50269321,{"$f":"SUM(N5:P5)","v":220716726.7095809},null,"10%",227613897.40228966]
["20%",15000000,5130420.1391564943,11288569.267016791,1825965.4964332348,40223638.669702768,0,9241147.2802718021,26894276.144083526,112491639.8611825,222095656.85784709,null,"20%",15000000,62257669.71389199,154063647.50559872,231321317.21949071,null,"20%",235714724.20099732]
["30%",15000000,5367663.7213296825,12181965.793637715,2371609.480709156,42207086.302054703,0,9487468.0438260678,27892533.372833893,118085365.74325711,232593692.45764834,null,"30%",15000000,64473409.851852655,159920648.33728769,239394058.18914035,null,"30%",242376281.34674174]
["40%",15000000,5599682.949381005,12988868.65562973,2517815.8107398474,43849019.381902069,0,9754985.1024856549,29228416.945456285,123020294.18451197,241959083.03010654,null,"40%",15000000,66419721.151342995,165154297.86160076,246574019.01294374,null,"40%",248208662.62192437]
["50%",15000000,5814448.8723206734,13857987.657183276,2634073.7335191527,45381359.472942889,0,10168907.16435398,31064088.954874497,127913218.49975792,251834084.35495239,null,"50%",15000000,68214787.438529328,170214629.03712028,253429416.4756496,null,"50%",253895594.25811097]
["60%",15000000,6010301.9864250645,14993073.975039404,2737813.3727316894,46918642.49669449,0,10682047.803367224,33067021.700529851,132965011.07948542,262373912.41427314,null,"60%",15000000,70038150.006082252,175630815.25943747,260668965.26551974,null,"60%",259286927.20187593]
["70%",15000000,6200387.8435330074,16341769.790069645,2859860.9526679954,48577482.443594798,0,11189385.164448818,35120491.773891434,138581845.11767301,273871223.08587873,null,"70%",15000000,71985513.881680191,181385149.21524978,268370663.09692997,null,"70%",265532451.60872981]
["80%",15000000,6380700.6377165057,17905826.645484194,3083357.4325551307,50539631.735081106,0,11707764.243795432,37167086.492257535,145500615.67485484,287284982.86174476,null,"80%",15000000,74214815.603908822,187939165.21555573,277153980.81946456,null,"80%",272518536.4718622]
["90%",15000000,6580199.6727881311,19621467.802351721,3532927.1271531992,53301480.3787672,0,12262143.326733526,39207255.075605199,153686909.81312099,303192383.19651997,null,"90%",15000000,77395117.433245391,196678700.48058051,289073817.91382587,null,"90%",281508269.86696732]
["100%",15000000,7122137.2148643816,28209307.919481479,4212589.6820550459,71171453.50541696,0,13470068.00178119,43317076.554130144,180868496.96228474,363371129.84001398,null,"100%",15000000,98040016.711778492,230408463.07499501,343448479.7867735,null,"100%",327107358.83262509]
["Base Cost",15000000,5300000,8000000,1500000,33000000,null,10000000,30000000,110000000,212800000,null,"Base Cost",15000000,47800000,150000000,212800000,null,"Base Cost",212800000]
["Contingency",null,900387.83999999997,8341769.79,1359860.95,15577482.439999999,null,1189385.1599999999,5120491.7699999996,28581845.120000001,61071223.090000004,null,"Contingency",null,24185513.879999999,31385149.219999999,55570663.100000001,null,"Contingency",52732451.609999999]
["Contingency, %",null,0.16988449877358489,1.0427212237625001,0.90657396846666671,0.47204492253333336,null,0.11893851643999999,0.17068305913000001,0.25983495561545455,0.28698883029088346,null,"Contingency, %",null,0.50597309375941424,0.20923432810133333,0.26114033410197368,null,"Contingency, %",0.26659480085288167]
[]
[]
["Sum of all Phase-Segments, YOE",null,null,null,null,null,null,null,null,null,null,null,"Sum of all Segments, YOE",null,null,null,null,null,"Total Project Cost Distribution, YOE"]
["Percentiles","Prior&Fixed","PE+EM-Segment 1 YOE, ($)","RW-Segment 1 YOE, ($)","UT-Segment 1 YOE, ($)","CN+CEI-Segment 1 YOE, ($)","PGM-Segment 2 YOE, ($)","PE-Segment 2 YOE, ($)","RW-Segment 2 YOE, ($)","CN+CEI-Segment 2 YOE, ($)","Total Project Cost YOE, ($)",null,"Percentiles","Prior&Fixed","Total Cost Segment 1 YOE, ($)","Total Cost Segment 2 YOE, ($)","Total Project Cost YOE, ($)",null,"Percentiles","Total Project Cost, YOE ($)"]
[0,15000000,4544403.0935379686,7379522.6238685865,1328544.8089975121,29158215.884504236,0,9792136.2319977321,33417025.603967343,114507454.41210748,{"$f":"SUM(B22:J22)","v":215127302.65898085},null,0,15000000,48236522.489505529,165708800.81073618,{"$f":"SUM(N22:P22)","v":228945323.30024171},null,0,252507020.82389686]
["10%",15000000,5244845.9798000595,11661798.023728225,1712512.8567304902,43476243.383947909,0,11280147.119597018,39801266.280274682,151370366.10421577,{"$f":"SUM(B23:J23)","v":279547179.74829412},null,"10%",15000000,67563834.221386164,211839563.23251769,{"$f":"SUM(N23:P23)","v":294403397.45390385},null,"10%",302321823.81324959]
["20%",15000000,5521411.5647277916,12814621.034726229,1985476.2821117486,46534156.3710775,0,11781470.849598022,43165927.007055715,163029716.10674056,299832779.21603751,null,"20%",15000000,71057633.638248459,225179850.87045035,311237484.50869882,null,"20%",317402987.73458838]
["30%",15000000,5775911.5456231209,13842845.594988685,2580052.3676040489,48818281.731869802,0,12341896.952913633,47219867.095687374,172426552.10374585,318005407.39243251,null,"30%",15000000,73764140.845930487,236447971.05225781,325212111.89818829,null,"30%",329398354.79485786]
["40%",15000000,6022043.4451188175,14780539.214349981,2739885.6295699803,50762292.622819513,0,12852757.85447639,50093095.495941907,181124900.22596964,333375514.4882462,null,"40%",15000000,75921407.864270166,246670388.280074,337591796.14434415,null,"40%",339445495.68045843]
["50%",15000000,6259403.509986341,15772360.74245959,2865418.111571596,52577060.300593391,0,13275809.495110868,52445544.515894957,188837020.16444004,347032616.84005678,null,"50%",15000000,78097283.996899083,255804097.28400743,348901381.2809065,null,"50%",349392892.10973448]
["60%",15000000,6466340.5282351533,17119696.528971735,2978256.6314371075,54308854.373920053,0,13817199.142846137,55117933.518339895,197233332.00760972,362041612.73135984,null,"60%",15000000,80186186.180418029,265527206.90225518,360713393.08267319,null,"60%",359321707.73212856]
["70%",15000000,6670010.0342878802,18755446.461111367,3109829.359677108,56321548.025304794,0,14497468.619450485,58315807.041112691,206560481.17068049,379230590.71162486,null,"70%",15000000,82562648.524773479,275770700.75698543,373333349.2817589,null,"70%",370169759.23145497]
["80%",15000000,6867927.6271704817,20588120.833835848,3353651.2144047078,58585091.413419642,0,15225040.268052328,62737324.435860835,217052090.5359633,399409246.3287071,null,"80%",15000000,85134490.521854267,288893956.04848671,389028446.57034099,null,"80%",382784258.85403925]
["90%",15000000,7086088.1880789436,22555906.108312152,3851173.3857097486,61746633.771798849,0,16177104.295196891,70276831.385706201,232263485.39524662,428957222.53004944,null,"90%",15000000,88891735.017837748,306710228.00351417,410601963.02135193,null,"90%",401390735.59363395]
["100%",15000000,7701392.2500621257,32391329.858578168,4591885.6567099597,81296780.392123938,0,18638037.499595679,81898187.283991873,282510476.28465825,524028089.22571999,null,"100%",15000000,113632134.96562892,370150491.48432314,498782626.44995207,null,"100%",476854699.18031359]
["Base Cost",15000000,5672395.4400000004,9148724.7100000009,1631035.43,37325220,null,12209126.08,44504243.399999999,150031877.66999999,275522622.73000002,null,"Base Cost",15000000,53777375.579999998,206745247.16,275522622.73000002,null,"Base Cost",275522622.73000002]
["Contingency",null,997614.59,9606721.7599999998,1478793.93,18996328.030000001,null,2288342.54,13811563.640000001,56528603.5,103707967.98,null,"Contingency",null,28785272.949999999,69025453.599999994,97810726.549999997,null,"Contingency",94647136.5]
["Contingency, %",null,0.17587183433832429,1.0500612997366343,0.90665959655661865,0.5089408188708805,null,0.18742885646560073,0.31034262308282323,0.37677728477607925,0.37640454692984554,null,"Contingency, %",null,0.53526734317652713,0.33386718461674392,0.35500070948337581,null,"Contingency, %",0.36329718895712443]

{"sheet":"TeachMe","index":17,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,"CSRA Template Training, November 5, 2015"]
[null,"Training URL:",null,null,null,null,null,"#","Conceptual Overview Training Modules"]
[null,"https://connectdot.connectsolutions.com/p3k04z4psjd/",null,null,null,null,null,1,"Existing Method"]
[null,null,null,null,null,null,null,2,"Why Change Methods?"]
[null,"Time","Agenda",null,null,null,null,3,"Key Features"]
["Hour","Minutes",null,null,null,null,null,4,"Verification"]
[0,0,"Introductions and Housekeeping - Michael",null,null,null,null,5,"Market Conditions Overview"]
[0,2,"Welcome by Ian",null,null,null,null,6,"Market Conditions Competition"]
[0,5,"CSRA Template Guidance Karen Gatz",null,null,null,null,7,"Market Conditions Conceptual Model"]
[0,23,"Example Problem Review - Michael Smith",null,null,null,null,8,"Market Conditions Probability"]
[0,24,"Naming files",null,null,null,null,9,"Risk Elicitation"]
[0,25,"Home Tab",null,null,null,null,10,"Risk Register"]
[0,29,"Project description"]
[0,30,"Names Tab"]
[0,40,"Inflation Tab"]
[null,null,"Currently unable to obtain rest of agenda"]
[null,null,"Recording timeline does not seem correct"]

{"sheet":"Guidance","index":18,"n_rows":237,"n_cols":6,"rows_kept":237,"cut":false,"hidden":false,"merged":[]}
["Guidance"]
["Contingency Recommendations"]
[null,null,null,"Criteria","Criteria"]
[null,null,null,"Scoping","Design","Parameter"]
[null,null,null,"20-40%","70-90%","Level of Project Completion, % Plans"]
[null,null,null,"15-50%","3-20%","Total Project Contingency, (%) YOE"]
[null,null,null,"-.10 min","-.03 min"," Total Project Cost YOE P10 check"]
[null,null,null,".10 min",".03 min","Total Project Cost YOE P90 check"]
[null,null,null,".07 min",".03 min","Total Project Cost YOE Coeff. Of Variation"]
[]
[null,null,null,null,null,"Note:"]
[null,null,null,null,null,"At least one of the following criteria (P10 & P90, COV, or Contingency) should be within the ranges provided above"]
[]
[null,null,null,null,null,"Additional Guidance (note: this guidance has not been verified and is offerred for information purposes only.)"]
[null,null,null,null,null,"In the scoping stage the market conditions are less known and the modeler should consider 0.33 percent as the probability for BtP and WtP."]
[null,null,null,null,null,"In the final design stage market conditions should be better understood by the Project Sponsor and many of the risks should be either mitigated or moving towards mitigation."]
[null,null,null,null,null,"In final design a Market Condition Scenario of BtP along with reduced risks means a lower amount of contingency should be required"]
[null,null,null,null,null,"In final design a Market Condition Scenario of WtP along with reduced risks means a moderate amount of contingency is needed."]
[null,null,null,null,null,"In final design base variability should be between 1 to 5 percent"]
[null,null,null,null,null,"In scoping base variability should be between 5 and 10 percent ==> leaning more toward the upper end of the range.  Note that it is important not to exceed 10% as large values may not fit the definition of base variability (i.e. small variation) and include risk events."]
["Update Base Cost YOE value in the Total Project Cost YOE chart"]
[]
["This example shows a base cost YOE of $1,738,548,262 that needs to be updated on the Base Cost YOE Chart."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Follow the following steps to perform the update."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Prepare CB Summary Tables"]
["Prepare CB model by adding phases and segments"]
["Note that with each phase-segment added you must copy the forecast curve from the previous rows"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Using the CB copy and paste above maintains the correct naming convention that is used to prepare the SoP and PoS tables"]
["Next, Run the CB simulation"]
["Use the Toggle on the YOE sheet to determine the analysis type to determine P70.  There are three options shown below:"]
[null,"Sum of all phase-segment P70s, Sum of all segment P70s, and P70 of Total Project Cost distribution"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["If an existing Report sheet exists, remove it from the template."]
["Create a Forecast report"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Once you are ready to finalize the model you can create Percentile tables that can be copied into the final report.  The percentile table you choose is a function of the analysis type you chose for the project."]
["On the YOE sheet, click the \"Create Summary Percentile Tables"]
["CY and YOE Tables are created for 1) phase-segment analysis, 2) segment level analysis, and 3) overall Project level analysis"]

{"sheet":"Updates","index":19,"n_rows":120,"n_cols":4,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
["Current Version","71.3.4",45924,"Last Updated"]
[]
["Version:",null,"Modification"]
["71.3.0",0,"Incorporated comments from October 2023 CSRA Template Training, Base Schedule revision to include phase connection, added update screen when creating summary percentile tables"]
[null,1,"Added modifications to ensure conformance with Section 508 requirements."]
[null,2,"Additional modifications in reponse to comments provided by FHWA 508 compliance office."]
[null,3,"Addition of alt text on additional images on the Guidance tab in reponse to comments provided by FHWA 508 compliance office."]
[null,4,"Corrected validation issue in Risk Category column on Risk Identification sheet."]
["71.2.0",0,"Revised YOE Table to determine contingency based on Sum of P70 instead of Percentile of Sum.  Removed prior and fixed cost from the calculation.  Added routine to determine local file location even if the file is posted on onedrive.  This will permit the market conditions graphs to show on the base uncertainty sheet."]
[null,1,"Incorporated numerous changes including conditional formatting and table heading changes, validated against PRBE applicaton tool"]
[null,2,"Incorporated numerous changes to the YOE sheet including a Sum of Percentiles approach and reliability calculator for PoS.  Also updated P70 Budget breakout chart to show delays contributing to contingency.  Inflation is now only associated with base cost."]
[null,3,"Removed calculations for inflation distributions on YOE sheet.  CB charts for both Total Project Cost CY and YOE are automatically updated when the Base is selected.  For both the Total Project Cost CY and YOE on YOE sheet a formula is used to show the base CY and Base YOE when the spreadsheet is inactive and this sets the Base on the CB chart automatically."]
[null,4,"Added roundup on both the cost and schedule checks on the risk ID and risk Reg that check against the YOE summations, subtracted one day from inflate to date on YOE to prevent carry over month for inflation factor, Removed divide by inflation factor to compute P70 Cost CY.  Instead this is replaced with requirement for user to enter CB forecast curves on Total Cost, CY ($).  I found this later approach to have greater accuracy compared to dividing by inflation factor.  Added conditional checks to both the CY and YOE totals on the YOE sheet.  Minor formula revisions to inflation factor tables.  Validated against PRBE tool."]
[null,5,"On YOE sheet Inflation Factor column, changed Inflation Duration from <0 to <=0, Created macro to automatically create SoP for both Current and YOE Total Project cost distributions"]
[null,6,"Fixed removal of first segment on Total Segment CY and YOE tables when segment still existed on YOE table"]
[null,7,"On baseuncertainty sheet included conditional formatting to highlight negative values"]
["71.1.0",0,"Added guidance on Project Complexity to the Home sheet.  "]
["71.0.0",0,"Revised calculation for Base Cost YOE on Base Uncertainty sheet"]
[null,1,"Base Uncertainty sheet added code to select within the schedule table if no phase and segments are present.  Added conditional formatting to highlight data entry cells with red if phases and segments are not already added.  Added conditional formatting to highlight dependency column on risk ID sheet if not set correctly."]
[null,2,"Returned Base Cost YOE formula on Base Uncertainty sheet to original (Pre71.0.0) formula.  On Base Uncertainty Sheet Add Phase button Removed NewRow.Cells(1, 9) = \"\" in the VBA code because it was deleting a formula for total cost on YOE sheet"]
["70.0.1",0,"Fresh Update for CSRA Training November 2022, includes duplicate value conditional formatting on Risk ID sheet"]
[null,1,"Added Document properties version to title.  Users can right click folder and select title to see version without opening the template."]
[null,2,"Added code to fix header height for 2nd table on base uncertainty sheet"]
[null,3,"Added summary table on YOE sheet and included additional condtional formatting on Risk Identification sheet"]
[null,4,"Repaired file"]
[null,5,"Added code to copy CB formulas during syncronization of Risk ID to Risk Register, included iferror into formulas on MCModel sheet to prevent division by zero, included check on YOE sheet to determine if sum of cost impact or sum of schedule impact are zero"]
[null,6,"Removed errant formula to calculate contingency on contingency sheet.  This cell should be blank.  Changed YOE inflation to show YOE instead of CY."]
[null,7,"Included Estimate Component Chart on YOE"]
[null,8,"Added conditional formatting to baseuncertainty to format basevariability backshade red if cost or schedule nonzero, moved add and delete buttons on base uncertainty to better location"]
[null,9,"Modified conditional statement on Risk Identification sheet to highlight risks that are not included in the constraint column."]
[null,10,"Included checks for Risk Phase assignment on the RiskID and Risk Register in the Check Errors routine.   Reorganized Names table layout."]
[null,11,"Included check on RiskID sheet to detect changes and recommend syncronization to user.  Changed column name on YOE from direct link or delay dependent to schedule start connection type"]
["69.7.1",0,"Removed Projectwide schedule analysis table from base uncertainty sheet and the YOE Projectwide table.  The project wide analysis was too complicated and required the user to have an understanding of how the formulas worked.  By removing the tables the analysis is simplified.  Project wide risks will need to be added to each cost phase that is impacted."]
[null,1,"Fixed the default for add new row on the Names tab."]
[null,2,"Replaced formula on the YOE Schedule Start Date.  This replacement changes the logic of \"Linked Phase-Seg\" such that it is completely linked to the projected end date of the linked segment when set by the user.  Note that the base variability of the linked phase is no longer taken into account to determine whether or not to use the linked phase projected end date.  However, without a consistent and solid link such as this we cannot adequately capture schedule opportunities that occur in prior phases.  With this change the user can link the phases and capture the opportunities in the prior phases.  "]
[null,3,"Added YOE Chart for Total Project Duration, (mos)"]
[null,4,"Revised formula for Total Project Duration on YOE sheet"]
[null,5,"Fixed minorrisks add delete macro.  Fixed Mutually Inclusive data validation on base uncertainty sheet."]
[null,6,"Fixed drop down on BaseUncertainty and Adjustments tab.  Fixed cell reference on YOE sheet for contingency calculations."]
[null,7,"Renamed state estimate, project structure tab to be in line with PRBE.  Revised Market conditions model to retain base variability around as-planned distribution, added new Market Conditions form to help users define settings, added contingency graph to QC Template.contingency table, Created new Market Conditions."]
[null,8,"Change market conditions back to original formula.  The prior update did not add enough contingency for market conditions."]
[null,9,"Incorporated CB formula to build the contingency tables on YOE sheet"]
[null,10,"Included flag on risk register to indicate when simulation is active, revised schedule risk formula on YOE sheet to be consistent with changed sign convetion on risk register, added code to hide columns on file open on worksheet open"]
["69.6.0",0,"Fresh Update"]
["69.5.119",1,"Removed errant text formula above Market Conditions Impact table on BaseUncertainty sheet"]
[null,{"$f":"B45+1","v":2},"Replaced vlookup on BaseUncertainty and YOE Phase Table with more versatile Index and Match formula"]
[null,{"$f":"B46+1","v":3},"added notice to estimate last update field … IF(ISBLANK(EstLastUpdate)=TRUE,\"<<<< Input Date Estimate was Last Updated!!!\",\"\")"]
[null,4,"added conditional formatting to highlight Same Market Condition cell on Base Uncertainty sheet so the user can confirm when it is active."]
[null,5,"locked inflation formula cells with protection password \"cadre\" "]
[null,6,"fix market conditions logical. Add zero to end of formula. Note, even though the zero was not present in the original formula, this did not cause an issue with CSRA template however it did with PRBE App Tool.  =@IF(ActiveMarketConditions=\"Yes\",IF([@[Same Market Cond]]<>\"\",INDEX([YesNo_BtP2],MATCH([@[Same Market Cond]],[Phase-Segment],0)),CB.YesNo([Probability BtP])),0)"]
[null,7,"fixed conditional formatting on YOE to backshade cell red when Base Var turned off"]
[null,8,"On the Base Uncertainty sheet added a conditional check to determine if basevariability is active.  When basevaeriability is not active the simulation will default to the base estimate and not show any variation.  IF(ActiveBaseVariability=\"Yes\",@IFERROR(@CB.Triangular(INDEX(MarketImpactTable2[AsPlanned Min],MATCH([@[Phase-Segment]],MarketImpactTable2[Phase-Segment],0)),INDEX(MarketImpactTable2[AsPlanned Most Likely],MATCH([@[Phase-Segment]],MarketImpactTable2[Phase-Segment],0)),INDEX(MarketImpactTable2[AsPlanned Max],MATCH([@[Phase-Segment]],MarketImpactTable2[Phase-Segment],0))),[AsPlanned]),INDEX(MarketImpactTable2[AsPlanned Most Likely],MATCH([@[Phase-Segment]],MarketImpactTable2[Phase-Segment],0)))"]
[null,9,"Changed header on Base Uncertainty sheet on first table to show Base Schedule Start and Base Schedule End.  Its important for the user to know they are suppose to enter schedule dates that DO NOT include contingency."]
[null,10,"Changed AggMinorRisks Tab from AMR to simply MinorRisks, Nov 14, 2020"]
[null,11,"Added Example of State Estimate Updates showing revisions which make it easier to track updates to the base estimate"]
[null,12,"Updated column names in risk ID and risk register to be consistent with PRBE.  Revised syncronization between RID and RR.  Changed $ entry to assume 1,000,000.  Not entering all those zeros reduces the chance of errors and mistakes."]
[null,13,"Corrected columns names to include [$M] notation, clarified comment on risk identification for project wide column to only select project wide for projects that include multiple segments. Changed \"Same Market Condition\" Column to \"Mutually Inclusive?\" so that it is more descriptive of what the column actually does.  Updated Risk Event Name Data validation field since the reference field name was changed.  Corrected formula for inflation on YOE sheet"]
[null,14,"Changed $ from millions back to regular entry. Changed MI and ME to Mutually Inclusive and Mutually Exclusive in the Risk Register conditional formulas"]
[null,15,"Changed MI to Mutually Inclusive and ME to Mutually Exclusive in the Risk Register."]
[null,16,"Cleared RiskID sheet constraint column formula, removed all rows to clear table cashe so the correct formula is copied down when rows are added.  This way the revised formulas are copied and not the old ones."]
[null,17,"Rebranded template to CSRA"]
[null,18,"Updated iferror CB triangular distribution formulas for cost and schedule in the risk register"]
[null,19,"Constraint formula, Replaced Probability with Probability Including Dependency: =IF(([@[Include?]])=\"Yes\",IF(([@Dependency])<>\"Independent\",IF(INDEX([Include?],MATCH([@[Dependent Risk Event Name]],[Risk Event Name],0))=\"Yes\",IF([@Dependency]=\"Mutually Inclusive\",INDEX([Probability including Dependency, '[%']],MATCH([@[Dependent Risk Event Name]],[Risk Event Name],0)),IF([@Dependency]=\"Mutually Exclusive\",1-INDEX([Probability including Dependency, '[%']],MATCH([@[Dependent Risk Event Name]],[Risk Event Name],0)),1))),1),\"\")"]
[69.5,null,"Distributed to Cadre Team on 9/22/20 to include Updated conditional formatting"]
[69.400000000000006,null,"Included conditionality formatting to alert the user to relationships that need to be updated on the risk ID sheet prior to syncronization."]
[69.3,null,"Added a button to check workbook for errors on the YOE sheet.  Entire workbook is scanned for errors and reported to the user."]
[null,null,"Updated conditionality formulas to use the risk event name instead of the dependent risk ID.  This mitigates any potential conflicts caused by changing the number of risks to be sycnronized."]
[null,null,"Validated all changes produce accurate results."]
[69.2,null,"Fixed crashing template when new cost phase added to tables.  Removed corrupt table and incorporated screenupdate."]
[null,null,"Included VBA code to both the add and delete phase segment that turns screen updating on and off to eliminate type mismatch errors"]
[null,null,"Updated the naming convention for cost and schedule threats to remove header optimistic and pessimistic nomenclature and replace with Low and High.  The reason for this change is because the meaning would change depending on whether or not the risk is identified as an opportunity or threat."]
[null,null,"On the risk identification sheet included a warning not to use negative values for cost or schedule threats.  The appropriate sign is determined by formula when the risk is identified as a threat or opportunity."]
[null,null,"Included conditional formatting to identify negative cost or schedule values in the risk identification register."]
[null,null,"On the risk ID sheet added a column for risk category.  This allows the modeler to filter and sort by category and align the model with the risk workshop agenda."]
[null,null,"On the risk register sheet, changed the risk event crystal ball to YesNo to better describe what the column does.  The column does not contain a probability, rather than an outcome event that outputs to a 1 or 0 based on the probability including dependency column."]
[null,null,"Modified conditionality formulas on Risk ID sheet to highlight negative values for cost and schedule and risks identified for syncronization"]
[null,null,"Added conditionality formula on Risk Reg to highlight risks that are retired."]
[null,null,"Revised formula on Risk Reg sheet to utilize Probability including Conditionality.  Removed Probability column which is only needed on the risk ID sheet.  Revised syncronization module between risk ID and risk register to account for changed column format."]
[null,null,"On base uncertainty sheet in SchedEstVarTable changed column to Base Sched End for consistency with start column"]
[null,null,"On base uncertainty sheet in ProjectWide schedule analysis table replaced excel arrays with conditional lookups that utilize table formula functionality"]
[null,null,"On risk register replaced maxif threats and maxif opps to utilize conditional table lookup.  This resulted in significant performance improvement of 13 times prior version"]
[null,null,"Significant Performance improvement: On YOE sheet in both the Projectwide analysis table and Segment analysis table, replaced the maxif function with the conditional lookup to utilize table functionality.  This resulted in significant performance improvement 11 times better than prior version."]
[null,null,"On BaseUncertainty sheet modified formulas to correctly account for changes in market conditions switch on both the Market Impact table and the market conditions table.  Base variability is correctly calculated when it is the only switch that is active."]
[null,null,"Changed phase/segment assignment to phase-segment on all tables"]
[null,null,"Added conditional formatting to all tables to identify errors in cells and user input fields"]
["69.1.3",null,"Distributed to Cadre Team Incorporates switches into formula to activate Base Variability, Market Conditions, and Risk Register events to easily determine effect on contingency."]
[null,null,"Moved QC Guidance to QC template page"]
[null,null,"Updated YOE formula top table column schedule base (mo) to remove link to unused column"]
["69.1.2",null,"Modified Projectwide table on BaseUncertainty Sheet to use Table reference instead of Named Cell References as was implemented in last version."]
[null,null,"Fixed Delete Phase Macro on Base Uncertainty sheet to correctly identify and remove phases in the ProjectWide Duration Analysis Table."]
[null,null,"If the user selects projectwide as an option when structuring it will cause the YOE table to double count the values.   Projectwide phase is added by macro and the analysis is automatic.  This was fixed by removing \"Projectwide\" from Segment Table on Names Sheet."]
["69.1.1",null,"Corrected Table Reference in ProjectWideDuration Analysis to point to SchedEstVarTable"]
[69.099999999999994,null,"Included error checking macro that scans the entire workbook.  The macro is initiated by clicking the button at the top of the YOE sheet prior to running a simulation."]
[null,null,"Copied formulas from top of all tables to ensure automatic fill when adding new rows"]
[null,null,"Removed the VB code associated with the macro adding the 0.5 mid point and replaced with formula that can be overridded by user.  The use of the macro was problematic when rows were manually inserted by user."]
[null,null,"Incorporated a formula on YOE sheet that uses 0.5 as default for midpoint calculation.  The formula that sets the value is automatically added when a new row is added to the YOE sheet (either by VB code or manually by the user). A user can still override the value set by the formula.  "]
[null,null,"On BaseSchedule&Cost Tab changed formula to add offset to avoid zero values in projectwide table.  Correcting these formulas requires special knowledge of how to enter excel arrays.  This change should avoid users having to change the cell."]
[null,null,"Renamed BaseSchedule&Cost Sheet Base Uncertainty to be consistent with PRBE terminology"]
[null,null,"Changed YOE Schedule End date on Project Phase Table to use Most Likely Schedule value from Base Uncertainty. Duration is now a simple difference and includes base variation.  Earlier versions it did not include base variation when the segment start date was linked."]
[null,null,"Removed column on YOE Projectwide table that allow user to prevent the start of construction before RoW was completed.  This feature is not logical for the projectwide schedule analysis due to gaps that may exists between segments."]
[null,null,"Added data validation to phase name table and provided fields for custom entries"]
[69,null,"Changed startup to select Estimate Last Update Cell, a critical data entry field."]
[null,null,"Added conditional statements to market conditions formula to account for situations where offset is less than base variability.  This change ensures that Base Variability will always be accounted for in the calculations."]
[null,null,"Included QA checks and Template Sheets.  New template sheet provides automatic formatting to allow QA checks to determine Total Project Cost P10, P90 and COV.  QA checks sheet provides suggested guidance for checking results."]
[null,null,"Included on BaseSchedule&Cost tab a Market conditions option to use same sample for different phase-segments.  This feature may be needed when segments occur during same time period and should logically experience the same market conditions.  Keeping the segments separated and including this feature provides greater flexibility in how risks are allocated to phase-segments."]
[null,null,"On YOE sheet removed the Link Start & Delay Risk (Yes/No) and replaced with option to select any Phase-Segment, not just the prior Phase-Segment.  "]
[null,null,"On YOE sheet under Schedule Base Duration Column Included conditional statement to evaluate Link Start & Delay Risk and use duration determined from original base or YOE duration (i.e. do not permit schedule compresssion if true).  "]
[null,null,"BaseSchedule&Cost Sheet Included calculation for Project Sponsor's estimate of contingency, YOE"]
[null,null,"BaseSchedule&Cost Sheet Included calculation for Base Cost, YOE (note: this value is used on YOE sheet to determine simulation based contingency)"]
[null,null,"Included Contingency Calculations on YOE sheet"]
[null,null,"Changed Macro for \"Add Phase/Segment\" to remove automatic addition of Inflation table on BaseSchedule&Cost tab as well as YOE tab.  A lookup function replaces the VB code and is more efficient and provides the user the use of data validation to determine appropriate inflation table to resolve errors."]
[null,null,"Relabeled YOE Tables with Base Uncertainty to be consistent with established definitions."]
[null,null,"Included several comments on YOE sheet to explain cell functions and formats"]
[null,null,"On YOE sheet revised formula for Base Cost to include prior and fixed costs so that it is consistent with the definition of base cost."]
[null,null,"On Inflation tab removed conditional statement for inflation variation.  This is not a practice we want to promote since we use the values provided by the project sponsor."]
[null,null,"Added conditional formatting explanation to Home tab"]
[null,null,"Added conditional formatting to most tables to identify errors"]
[null,null,"Added Cell validation for Phase and Segment selections"]
[68.400000000000006,null,"Includes a disclaimer and revisions tab"]
[68.3,null,"includes a revision to the adjustment sheet and a sample State Estimate Summary Sheet and a smaller binary file format."]

{"sheet":"Resources","index":20,"n_rows":82,"n_cols":1,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
[" Golder Method – Base Uncertainty"]
["https://connectdot.connectsolutions.com/goldermethodbaseuncertainty/"]
["Correlation in Crystal Ball"]
["http://www.oracle.com/technetwork/middleware/crystalball/overview/correlated-assumptions-128632.pdf"]
[" AASHTO Technical Committee on Cost Estimating"]
["http://design.transportation.org/Pages/CostEstimating.aspx"]
["Sliding Scale Contingencies"]
["http://design.transportation.org/Documents/SLIDING%20SCALE%20CONTINGENCIES.pdf"]
[]
["Media Sliding Scale Contingency (Non-Complex Projects)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Media Sliding Scale Contingency (Moderately Complex Projects)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" Median Sliding Scale Contingency (Most Complex Projects)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" Project Complexity Definitions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" University of South Carolina – Cost Indexing and Unit Price Adjustments for Construction Materials"]
["http://www.clemson.edu/t3s/scdot/pdf/projects/FHWA-SC-12-06-FinalReport_683.pdf"]