/

PFProjectBenefitsOutgoWoundUp

[this page | pdf]

Interactively run this function

Answer  

Benefit outgo (assuming scheme wound up when sponsor defaults but sponsor makes good any shortfall then
Membership category codeWindup takes place (year)Benefit outgo in year
123456789101112131415161718192021222324252627282930313233343536373839404142
0000.1592431499999940.3410247738189310.5491492580990010.7879270532238711.062217910282181.378062037351771.742002742532982.161940724575192.647058121335033.207495737062933.85577067132774.605392578343985.4728082406466.47622434309837.6367022545010647.716858116579987.9891799713279128.453872425997169.107814666274209.943759721196890.051206175173913.387364699083937.002027440972960.846281072816984.8578536461761008.960532952161033.061585005431057.046265408341080.775939346051104.083548495891126.767381449981148.588175211971169.260174083091188.446262258141205.753444490261220.726539467081232.843919470811233.5023773011230.155152192300
0100.1606378565782760.3458673519257940.5579451315256750.8012645103598641.080778659566971.402643898730181.773529315762472.201487477244122.695877018139823.26703366380353.927715105336524.691690664507825.575723243404486.598369467378657.7810955156592648.6316595825489.6780824381585130.920572669189172.355949535165213.976826837182907.158058103388930.94274496729955.011289171249979.3138373361711003.786920719821028.352862399821052.917146142961077.362822267481101.548591515781125.304184827481148.424014019341170.664217582791191.733547686171211.288409225391228.928253609511244.189150894261256.539447550971257.210832838911253.7995133896100
0200.1606378565782760.3474064646340390.5633422075852470.8111054095474751.095742571716261.423526011930911.801250469781782.2371202160212.740670187431543.322430808465333.99540007724654.773606672371115.67412923293056.71587389028247.9207111346754349.540823153828991.3604807884512133.3798966898175.59583037596218.000756712412924.243047182311948.47569993928972.997556798141997.757825658841022.691842664671047.720468226971072.747406347231097.653505093611122.294804419311146.497828891451170.053118762651192.712220160311214.178400357291234.101593409491252.073707140131267.622074131280.205027686211280.889847501411277.4149770678300
0300.1606378565782760.3474064646340390.5650485244306120.8171497592526881.10680146710961.440391851060141.824841173997122.268505246125612.781095109087043.373335662036254.058464921757564.850770608473795.767646709918326.828348421589218.0551500370801950.443941793101893.0359598248431135.831420940982178.827025113622222.015108578184941.305758808585965.985805069525990.9603957456561016.177801379931041.572164722411067.062885615911092.55189084011117.917829319061143.014083956311167.663977412071191.654183702121214.731662872771236.594204690761256.885281003251275.189265997931291.024766147631303.840114470521304.538920662721301.0010838957200
0400.1606378565782760.3474064646340390.5650485244306120.8190479125071141.113596155107881.452872497393651.843922596898592.295253637318072.81675256623583.419338530318564.116489272144564.92275123313485.855833354509296.93533944541638.183947085464151.340541039340994.7040355327285138.274651633507182.049029975818226.019368485998958.345708805072983.4725645682221008.899298508111034.573245214171060.427355813441086.379571736981112.33004515711138.155229043891163.705853091051188.802042634671213.226610916461236.721938341961258.980344738491279.638848577051298.274300584421314.396592737661327.444070908281328.157467518811324.5572972023900
0500.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.460542517422071.858057873596872.316916878891192.847182185657473.459966957657684.168988365201924.989051244449665.938179087115567.036323855559178.3065658869341652.230073741477496.3641497376233140.709019314554185.261263990936230.012943722788975.362338684071000.93540655241026.813679688191052.943558176461079.256803347751105.669900446311132.081229733451158.365051512321184.369446222361209.911346593441234.769710712231258.682345965391281.336110012091302.361577011871321.328084663981337.736822344711351.016162229331351.744813486231348.0829979115800
0600.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.866740492499922.332974959615752.871850205726493.494673177608454.215400169311435.049094078382166.014092535075327.13069518312418.4223845760018653.111905861129798.0156559221609143.133864693643188.463054818012233.995148640299992.3550075827831018.373674803151044.702867574921071.288052980251098.059804444721124.933153329071151.804710774221178.546547814981205.004099725281230.991111502061256.282691875721280.612082044511303.660685505821325.052641439091344.349785246491361.044615923051374.555545751431375.300185671341371.5774774625600
0700.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.342829725118112.890142654690473.522827108265364.255078192798875.102216525925166.082893454148557.217755817597818.5306878301331453.985308009796299.6578102794794145.548429206918191.653628816843237.9651942263011009.322976919681035.786613038151062.566088028311089.605937531531116.835549034731144.168502408721171.499642573241198.698854821851225.60893350511252.040440939361277.764642504461302.510220281211325.953131882351347.711091145881367.33844224961384.319006400881398.061250200531398.822693074481395.0399188609300
0800.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.901354230191623.543704945904144.287279787311195.147656741847226.143800438277467.296704413246378.6306539683971754.849442774703101.289759262181147.951842785389194.832099031986241.922176301161026.265407697861053.173362174471080.402461702271107.896312112721135.583117005691163.375007258581191.165064592891218.820992234421246.182948027181273.058316863231299.214527013221324.375708785061348.212382492121370.335846618961390.292965580811407.558895815761421.532172915751422.311325261011418.4693966535900
0900.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.556473960641974.311150547449785.184538240868816.195914504624657.366619055015928.7213376898733955.703347114444102.910521626686150.343105539803197.997446510439245.865056461171043.181342608391070.532942002961098.210985285961126.158150188841154.301458573491182.551594938161210.799880970591238.91184166971266.725002989581294.043577887381320.631164035251346.207347625391370.437220609021392.92567650421413.212111869481430.763031876791444.967056309191445.764930758071441.8648571115300
01000.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.325716221477385.211861596910856.238210576978827.426448521482948.8016611112761656.5459230802273104.518978833024152.721077834086201.148510044061249.7926514856381060.069693680381087.864238535191115.990518544971144.390285140661172.989380706331201.697046109191230.402846328741258.970132168361287.233802536041314.994904208541342.013211076471368.003773229121392.62626359281415.479181559581436.094468242041453.929991599871468.364471406151469.182201595231465.2251037067800
01100.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.228480565180066.269513012955157.474987208543028.8703880784919357.3759126054365106.113850304402155.084456007398204.283962347236253.7036099639261076.929237477961105.165999134781133.739779387931162.591405269011191.645542069911220.809989926531249.972560617741278.994434997951307.707890029781335.910812363561363.35915927111389.76345315281414.777957698391437.994789525441458.938447279411477.058176380991491.722813064771492.561671444321488.5487978467900
01200.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.288484680025987.510863908112998.9261126391054658.191884898721107.693679731161157.431757579465207.402294154456257.5963952767111093.758584358091122.436800995521151.457311556711180.760020690441210.268419124831239.888869336281269.507433617671298.98312736561328.145610989821356.789617408591384.667294830431411.484646836731436.890538181431460.470714639491481.742246013571500.145770561981515.040258216241515.901675120811511.8344196231100
01300.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.532513766069618.9672303266567858.9922086987221109.256808289062159.761295426096210.5017893474261.4692616696231110.556182736421139.675055586681169.141489255331198.894468154791228.856311138171258.931946287871289.005690357971318.934398053171348.545118950561377.629439012581405.935705380561433.165412197791458.962036157011482.904964771871504.503853347991523.190749143181538.314773872841539.200359872721535.0802819728300
01400.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.9919195934185559.7750325628041110.801353771154162.071155741707213.580501736198265.3202298420881127.320282707331156.878971361951186.790478938491216.992871906211247.407300113411277.937260732641308.465329189341338.84620457261368.904331717341398.428156837841427.162234501861454.803559372581480.990231603811505.295293762131527.221001815791546.190829069441561.544068069491562.455638376141558.2844856448700
01500.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.538260767199112.325187058538164.359175074057216.636232652062269.1470650924221144.048934049021174.046551770151204.402237329791235.053141711721265.919248832861296.902628685161327.884119870021358.716271284711389.220929526891419.183408753081448.34448000741476.396649076021502.972651819531527.639199989741549.891166285051569.143468091021584.725588900931585.665190582221581.44492353200
01600.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.93240297345165.733712977386218.78127776715272.0656877865251160.344588064791190.769839952831221.558275687921252.646155254211283.952327735081315.377473957851346.800741912361378.072587281911409.012327202621439.402226449081468.979372047841497.431898760431524.387318341481549.406176685991571.976154971811591.503835976421607.309147011441608.279267687721604.013989353500
01700.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.329563859132220.12596510726274.1619267512141175.78551901021206.616023491331237.814561642271269.316549757541301.039762280791332.883564522261364.72550345161396.414052294531427.766132510151458.561120606441488.532613971631517.364606821151544.679661790791570.03248312191592.903938143811612.692712077191628.709676537731629.711059412431625.4051964161300
01800.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.710754243626275.4773523461941190.414804538051221.629312536751253.216451457761285.110838884951317.229231844541349.469750138241381.70842487661413.791852091631445.53468471041476.71356407821507.05878263421536.250413022811563.906329979631589.575704029841612.732947335371632.769262574241648.986940858511650.02050913921645.6784566524400
01900.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294276.0513470114551204.273344458341235.851682458881267.80700900521300.073185740191332.566006678061365.182412670621397.796999930111430.254587350211462.367680174351493.91033009041524.609700085071554.142149293051582.121112702291608.090519621241631.518667697741651.789671157671668.197691782161669.264554943311664.8906918168700
02000.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161217.399979680081249.322995913191281.627130991021314.245531291041347.093079550341380.065600958561413.036333807941445.848414969431478.312316879271510.199639865031541.234584235571571.089993321011599.375098112611625.628864545991649.313799291331669.807302341641686.395834504351687.497294960531683.0959986909100
02100.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
02200.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
02300.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
02400.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
02500.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
02600.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
02700.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
02800.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
02900.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03000.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03100.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03200.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03300.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03400.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03500.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03600.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03700.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03800.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
03900.1606378565782760.3474064646340390.5650485244306120.8190479125071141.115712420579281.462908650979871.869387828069332.345794038870592.904673483716893.560184614405124.329859419688755.233091447364466.293599579158187.538160193717468.998117132775460.3813808888734112.782229432273166.186094532918220.573970311294275.9212085031161210.796902843691242.546541995631274.675222601711307.116450910561339.78556814181372.57896079341405.370550345211438.004319894821470.291764578141502.00571797431532.871870848261562.564835233151590.69595697421616.806698826681640.362480548571660.744079572651677.241830425521678.326180322731673.9389418332400
040000000000000000000000000000000000000000000
041000000000000000000000000000000000000000000
100512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
110512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
120512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
130512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
140512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
150512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
160512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
170512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
180512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
190512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1100512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1110512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1120512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1130512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1140512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1150512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1160512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1170512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1180512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1190512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1200512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1210512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1220512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1230512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1240512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1250512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1260512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1270512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1280512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1290512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1300512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1310512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1320512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1330512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1340512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1350512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1360512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1370512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1380512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
1390512.844001445065526.985714685055541.406822991651556.098319515283571.046095445469609.634454168033648.426269728435687.370305964934726.401166999735765.4371180700051224.070236754551285.611389679871346.830055273211407.500512721251467.353154941622080.456567666612122.206184899522158.412519746182192.247271529681516.67788597141551.200502345641585.204239810811618.418091901231650.519474980421681.127565159351709.794081169561735.998211623491754.549080393421769.376143934321044.118322262691057.092451967941067.594540503431068.299471950971065.519921599270000000
140000000000000000000000000000000000000000000
141000000000000000000000000000000000000000000
2025002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2125002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2225002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2325002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2425002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2525002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2625002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2725002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2825002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
2925002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21025002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21125002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21225002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21325002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21425002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21525002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21625002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21725002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21825002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
21925002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22025002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22125002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22225002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22325002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22425002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22525002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22625002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22725002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22825002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
22925002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23025002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23125002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23225002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23325002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23425002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23525002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23625002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23725002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23825002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
23925002561.21578812622.403975065422683.287247904972743.539230047482802.777517527352860.558608775722916.371868267912929.018055808412943.371932335142525.694258420942572.934363801942617.290561755512652.335769419422682.666626324671458.005512809671488.017821973951516.897912046791544.269180155871569.68709700451592.633140972981612.506305638061628.617434025211631.056036875751628.0200285236400000000000000000
240000000000000000000000000000000000000000000
241000000000000000000000000000000000000000000

Parameter NameInputAn input expression?Delimiter
iWindUp
iFunding
NumberFactors
Factors
FactorDrivingDefault
StartingFundingLevel
AmortisationFactor
TargetFundingLevel
AssetReturns
StatusCreatesOutgo
StatusWindUpMap
ProjectionLength
AgeRange
MinAge
CurrStatuses
CurrAges
CurrAccrued
CurrFutAcc
AccrueFor
NewStatuses
NewAges
NewAccrued
NewFutAcc
DecrementTable
ExpectedFactors
FactorDefaultAdjParam
WindUpDefaultAdjParam
BaseSponsorDefaultRates
SponsorRecoveryRates
NumberCats
StatusAgeRanges
NumberWindUpPriorities
StatusWindupPriorities
StatusCats
SurplusDistFracs
ExpStatuses
ExpFactAccrued
ExpFactFutAcc
ExpAccruedMin
ExpAccruedFrac
ExpAccruedMax
ExpFutAccMin
ExpFutAccFrac
ExpFutAccMax

Calculation description
Time-stamp calculation?  
  


Function Description

Returns a two-dimensional array showing the outgo through time expected from each aggregate membership category conditional on scheme winding up at different points in time (assuming sponsor makes good any shortfall on wind up).

 

The impact of setting FactorDefaultAdjParam or WindUpDefaultAdjParam to non-zero values is explained further in MnPFProjectBenefitsProbDefault.

 


NAVIGATION LINKS
Contents | Prev | Next


Links to:

-          Interactively run function

-          Interactive instructions

-          Example calculation

-          Output type / Parameter details

-          Illustrative spreadsheet

-          Other Cash-Flow Projection functions

-          Computation units used


Note: If you use any Nematrian web service either programmatically or interactively then you will be deemed to have agreed to the Nematrian website License Agreement


Desktop view | Switch to Mobile