{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Intro_SR_2024_InflV2_SM_Nonlife","Update","list_of_sheets","Glossary","Inputparam","NL_LOB","NL_SST_Default_Payment_Pattern","NL_Default_Parameter","NL_Default_Correlations","NL_Segments_CH_direct","NL_Segments_Non-CH_direct","NL_Segments_active_RI","NL_UVG","NL_MVM","NL_Insurance_Risk","NL_Insurance_Risk_default","NL_ExpecdtRes","NL_Distributions","NL_Input_SST_Template","NL_Tests","ValuesCH","ValuesNon_CH","ValuesRI","Names"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":309,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro_SR_2024_InflV2_SM_Nonlife","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[{"$f":"list_of_sheets!B5","v":1},{"$f":"_SST_template_name","v":"SST-Template für die Schadenversicherung"},null,null,2024]
[]
[null,"Version","Schattenrechnung Inflation Variante 2",null,null,"2024-07-16"]
[]
[]
[null,"Sprache auswählen; Choisir la langue; Select language",null,null,"DE"]
[]
[null,{"$f":"_VU_name","v":"Name der Versicherungsgesellschaft"},null,null,"Mustergesellschaft"]
[]
[null,{"$f":"_GrossNet","v":"Brutto- oder Nettomodellierung"},null,null,"Netto",{"$f":"IF(LEFT($E$10,1)=\"n\",1,0)","v":1}]
[]
[null,{"$f":"_SST_currency","v":"SST-Währung"},null,null,"CHF"]
[]
[null,{"$f":"VLOOKUP(\"T.01.26\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Elementarschadenversicherung (ES-Pool Mitglied / übrige ES-AVO-Versicherer)"},null,null,"ES-Pool",{"$f":"IF($E$14=\"ES-Pool\",1,0)","v":1}]
[]
[null,{"$f":"VLOOKUP(\"T.01.27\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Mietkautionsmonoliner"},null,null,"nein",{"$f":"IF(LEFT($E$16,1)=\"n\",0,1)","v":0}]
[]
[]
[]
[null,{"$f":"_comment","v":"Bemerkungen"}]
[null,{"$f":"VLOOKUP(\"T.01.21\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Dieses SST-Template enthält Tabellenblätter mit verschiedenen Registerfarben. Es wird die folgende Farbenkonvention verwendet:"}]
[]
[null,{"$f":"_data","v":"Angaben"},{"$f":"VLOOKUP(\"T.01.22\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Tabellenblätter, die vom Versicherungsunternehmen auszufüllen sind."}]
[null,{"$f":"_parameters","v":"Parameter"},{"$f":"VLOOKUP(\"T.01.23\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Tabellenblätter mit Informationen, Parametern oder Berechnungen. Diese Tabellenblätter sind in der Regel nicht zu ändern."}]
[]
[null,{"$f":"_input","v":"Eingabe"},{"$f":"VLOOKUP(\"T.01.24\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Eingabefelder: In diesen Feldern werden versicherungsspezifische Angaben erwartet."}]
[]
[null,null,{"$f":"VLOOKUP(\"T.01.25\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"In diesen Feldern werden direkte versicherungsspezifische Eingaben für weitere Berechnungen verlinkt."}]
[]
[null,{"$f":"VLOOKUP(\"T.01.29\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vor dem Hochladen auf die EHP muss diese Datei als Exceldatei ohne Makros abgespeichert werden."}]

{"sheet":"Update","index":1,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[{"$f":"list_of_sheets!B6","v":2},{"$f":"_Update","v":"Aktualisierungsliste"}]
[]
[]
[null,{"$f":"_number","v":"Nr."},{"$f":"VLOOKUP(\"T.02.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Datum"},{"$f":"_sheet","v":"Tabellenblatt"},{"$f":"VLOOKUP(\"T.02.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zelle/Bereich"},{"$f":"VLOOKUP(\"T.02.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Bemerkung"}]
[null,1,"31.10.2021","NL_Input_SST_Template","E91:E95","Korrektur Verlinkung der diskontierten Werte statt der undiskontierten Werte"]
[null,2,"31.10.2021","NL_Input_SST_Template","E99","Korrektur, dass in dieser Zelle ein Wert angezeigt wird, auch wenn das Blatt NL_Distributitons leer ist."]
[null,3,"31.10.2021","Intro_SR_2020_SM_Nonlife","Zeile 18 ","Löschen der Inputs für die Option Overdispersion des SST 2021"]
[null,4,"31.10.2021","NL_Default_Parameter","Block Elementarschadenversicherung","Löschen der Poissonparameter"]
[null,5,"31.10.2021","NL_Insurance_Risk_default","I69:K70","Anpassen der Formeln durch Wegfall der Poisson-option für die Elementarschadenversicherung des SST 2021"]
[null,6,"31.10.2021","NL_Distributions","C5","Anpassen der Überschrift für die Grossschadenverteilung"]
[null,7,"31.10.2021","NL_MVM","K8:N12","Löschung dieser Informationszellen ohne Auswirkung auf Berechnungen"]
[null,8,"31.10.2022","NL_Input_SST_Template",null,"Einführung benannter Bereiche für Eingabebereiche"]
[null,9,"31.10.2022","NL_Distributions",null,"Einführung benannter Bereiche für Eingabebereiche"]
[null,10,"31.10.2022","NL_MVM",null,"Einführung benannter Bereiche für Eingabebereiche"]
[null,11,"31.10.2022","NL_ExpecdtRes",null,"Einführung benannter Bereiche für Eingabebereiche"]
[null,12,"31.10.2022","NL_UVG",null,"Einführung benannter Bereiche für Eingabebereiche"]
[null,13,"31.10.2022","Names",null,"Einfügen eines neuen Tabellenblatts mit der Übersicht aller im Tool verwendeten Bereichsnamen"]
[null,14,"31.1.2023","Inputparam",null,"Update Phi 10/10 - Zinskurve"]
[null,15,"16.2.2023","Inputparam",null,"UVG Sensitivitäten aktualisiert"]
[null,16,"31.10.2023","NL_Default_Correlations","PY_CY_URR_Correlation","Neue Korrelationsmatrix"]
[null,17,"14.06.2024","NL_Default_Parameter","B111:BE150","Angabe der g-Faktoren und Berechnung des angepassten Inflationsimpaktfaktoren pro LOB"]
[null,18,"14.06.2024","NL_Default_Parameter","B23:AZ26","Eingabebereich für Delta Inflationparameter"]
[null,19,"14.06.2024","NL_Segments_Non-CH_direct","Block PY-Inputs, Spalten N:P","Eingabe des Segementes für g-Faktoren und Währung für Discounting"]
[null,20,"14.06.2024","NL_Segments_active_RI","Block PY-Inputs, Spalten O:Q","Eingabe des Segementes für g-Faktoren und Währung für Discounting"]
[null,21,"14.06.2024","NL_Segments_CH_direct","Block PY-Paymentpattern Spalten BG:BH","Berechnung des Inflationseffektes pro Segment/LOB"]
[null,22,"14.06.2024","NL_Segments_CH_direct","Block CY-, URR-Paymentpattern Spalten BF:BG","Berechnung des Inflationseffektes pro Segment/LOB"]
[null,23,"14.06.2024","NL_Segments_Non-CH_direct","Block PY-, CY-, URR-Paymentpattern Spalten BF:BH","Berechnung des Inflationseffektes pro Segment/LOB"]
[null,24,"14.06.2024","NL_Segments_active_RI","Block PY-, CY-, URR-Paymentpattern Spalten BG:BI","Berechnung des Inflationseffektes pro Segment/LOB"]
[null,25,"14.06.2024","NL_Insurance_Risk","Spalten T:AB","neue Berechnung der Normalschäden inklusive Infaltionsschock für Schweizer Direktgeschäft"]
[null,26,"14.06.2024","NL_Insurance_Risk",null,"neue Berechnung der Normalschäden inklusive Infaltionsschock für Nicht-Schweizer Direktgeschäft"]
[null,27,"14.06.2024","NL_Insurance_Risk",null,"neue Berechnung der Normalschäden inklusive Infaltionsschock für aktive Rückversicherung"]
[null,28,"14.06.2024","NL_Insurance_Risk_default","T8:AB60","neue Berechnung der Normalschäden inklusive Infaltionsschock"]
[null,29,"14.06.2024","NL_Input_SST_Template","S97:V108","neue Tabelle für Ergebnisse inklusie Inflationsschock"]
[null,30,"14.06.2024","NL_Input_SST_Template","E98:E108","Formelbezug auf die Ergebnisse inklusive Inflationsschock geändert"]
[null,31,"16.07.2024","NL_Input_SST_Template","E106","Korrektur des Formelbezuges auf die korrekte Verteilung"]

{"sheet":"list_of_sheets","index":2,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[3,{"$f":"_list_of_sheets","v":"Liste der Arbeitsblätter"}]
[]
[null,{"$f":"_number","v":"Nr."},{"$f":"_sheet","v":"Tabellenblatt"},{"$f":"_titel","v":"Titel"}]
[]
[null,1,"Intro_SM_Nonlife",{"$f":"_SST_template_name","v":"SST-Template für die Schadenversicherung"}]
[null,2,"Update",{"$f":"_Update","v":"Aktualisierungsliste"}]
[null,3,"list_of_sheets",{"$f":"_list_of_sheets","v":"Liste der Arbeitsblätter"}]
[null,4,"Glossary",{"$f":"_Glossary","v":"Glossar: Deutsch - Französisch - Englisch"}]
[null,5,"Inputparam",{"$f":"_Inputparameter","v":"Finanzvariablen und SST-Parameter"}]
[null,6,"NL_LOB",{"$f":"_NL_LOB","v":"Schadenversicherung: SST-Standardversicherungsbranchen"}]
[null,7,"NL_SST_Default_Payment_Pattern",{"$f":"_NL_SST_Default_Runoff_Pattern","v":"Schadenversicherung: Default-Zahlungsmuster"}]
[null,8,"NL_Default_Parameter",{"$f":"_NL_Default_Parameter","v":"Schadenversicherung: Default-Parameter"}]
[null,9,"NL_Default_Correlations",{"$f":"_NL_DefaultCorr","v":"Schadenversicherung: Default-Korrelationsmatrix"}]
[null,10,"NL_Segments_CH_direct",{"$f":"_NL_Segments_CH_direct","v":"Schadenversicherung: Schweizer Direktgeschäft (inklusive Geschäft, das innerhalb des Direktversicherungsabkommen und Elementarschadensversicherungsabkommen in Liechtenstein geschrieben wird)"}]
[null,11,"NL_Segments_Non-CH_direct",{"$f":"_NL_Segments_Non_CH_direct","v":"Schadenversicherung: Ausländisches Direktgeschäft"}]
[null,12,"NL_Segments_active_RI",{"$f":"_NL_Segments_active_RI","v":"Schadenversicherung: Aktive Rückversicherung"}]
[null,13,"NL_UVG",{"$f":"_NL_UVG","v":"Schadenversicherung: UVG"}]
[null,14,"NL_Insurance_Risk",{"$f":"_NL_IR","v":"Schadenversicherung: Berechnung des Versicherungsrisikos für PY-Schäden, CY-Normalschäden und URR-Schäden"}]
[null,15,"NL_Insurance_Risk_default",{"$f":"_NL_IR_default","v":"Schadenversicherung: Versicherungsrisiko Default"}]
[null,16,"NL_MVM",{"$f":"_NL_MVM","v":"Schadenversicherung: Mindestbetrag"}]
[null,17,"NL_ExpecdtRes",{"$f":"_NL_Result","v":"Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis"}]
[null,18,"NL_Distributions",{"$f":"_NL_Distr","v":"Schadenversicherung: Verteilungen"}]
[null,19,"NL_Input_SST_Template",{"$f":"_Input_Market_risk","v":"Schadenversicherung: Eingaben für das Marktrisikostandardmodell und die Aggregation"}]
[null,20,"NL_Tests","Hilfsblatt: Checks"]
[null,null,"ValuesCH",{"$f":"_ValuesCH","v":"Hilfsblatt: Sicherung der Eingabewerte aus NL_CH_Direct"}]
[null,null,"ValuesNonCH",{"$f":"_ValuesNonCH","v":"Hilfsblatt: Sicherung der Eingabewerte aus NL_Non_CH_Direct"}]
[null,null,"ValuesRI",{"$f":"_ValuesRI","v":"Hilfsblatt: Sicherung der Eingabewerte aus NL_Active_RI"}]
[null,null,"Names","Angabe aller benannten Bereiche / Zellen im Template"]

{"sheet":"Glossary","index":3,"n_rows":453,"n_cols":7,"rows_kept":453,"cut":false,"hidden":false,"merged":[]}
[{"$f":"list_of_sheets!B8","v":4},{"$f":"_Glossary","v":"Glossar: Deutsch - Französisch - Englisch"}]
[]
[]
[null,"Label","Value","Label","Deutsch","Français","English"]
[]
[null,{"$f":"\"_\" & $D6","v":"_SST_template_name"},{"$f":"IF(Language=\"EN\",$G6,IF(Language=\"DE\",$E6,$F6))","v":"SST-Template für die Schadenversicherung"},"SST_template_name","SST-Template für die Schadenversicherung","Template SST pour l'assurance dommages","SST template for non-life insurance"]
[null,"_explanation","Erklärungen","explanation","Erklärungen","Explications","Explanations"]
[null,"_comment","Bemerkungen","comment","Bemerkungen","Remarques","Comment"]
[null,"_data","Angaben","data","Angaben","données","Data"]
[null,"_parameters","Parameter","parameters","Parameter","paramètres","Parameters"]
[null,"_input","Eingabe","input","Eingabe","entrée","Input"]
[null,{"$f":"\"_\" & $D12","v":"_GrossNet"},{"$f":"IF(Language=\"EN\",$G12,IF(Language=\"DE\",$E12,$F12))","v":"Brutto- oder Nettomodellierung"},"GrossNet","Brutto- oder Nettomodellierung","modélisation brutte ou nette","Gross or net modelling"]
[null,null,null,null,"Beschreibung","description","Description"]
[null,null,null,null,"Wert","valeur","Value"]
[null,null,null,null,"Exponierung","exposition","Exposure"]
[null,{"$f":"\"_\" & $D16","v":"_million"},{"$f":"IF(Language=\"EN\",$G16,IF(Language=\"DE\",$E16,$F16))","v":"in Mio."},"million","in Mio.","en mio.","in million"]
[null,null,null,null,"Schaden","Dommages","Non-life"]
[null,null,null,null,"Kranken","Maladie","Health"]
[null,{"$f":"_SST_currency","v":"SST-Währung"},{"$f":"IF(Language=\"EN\",$G19,IF(Language=\"DE\",$E19,$F19))","v":"SST-Währung"},"SST_currency","SST-Währung","Monnaie du SST","SST currency"]
[null,null,null,null,"Erwartetes versicherungstechnisches Ergebnis","Résultat d'assurance attendu","Expected insurance result"]
[null,{"$f":"\"_\" & $D21","v":"_VU_name"},{"$f":"IF(Language=\"EN\",$G21,IF(Language=\"DE\",$E21,$F21))","v":"Name der Versicherungsgesellschaft"},"VU_name","Name der Versicherungsgesellschaft","Nom de la société d'assurance","Name of the insurance company"]
[null,null,null,"T.01.21","Dieses SST-Template enthält Tabellenblätter mit verschiedenen Registerfarben. Es wird die folgende Farbenkonvention verwendet:","Ce template SST contient des feuilles avec des onglets de différentes couleurs. La convention suivante s'applique:","This SST template includes worksheets with different tab colors. The following color convention is used."]
[null,null,null,"T.01.22","Tabellenblätter, die vom Versicherungsunternehmen auszufüllen sind.","Feuilles que la société d'assurance doit compléter.","Worksheets that are to be completed by the insurance company."]
[null,null,null,"T.01.23","Tabellenblätter mit Informationen, Parametern oder Berechnungen. Diese Tabellenblätter sind in der Regel nicht zu ändern.","Feuilles avec informations, paramètres ou calculs. En principe ces feuilles ne doivent pas être modifiées.","Worksheets with information, parameters or calculations. Normally, these worksheets are not to be modified."]
[null,null,null,"T.01.24","Eingabefelder: In diesen Feldern werden versicherungsspezifische Angaben erwartet.","Champs d'entrée: dans ces cellules les données spécifiques à la société d'assurance doivent être entrées.","Input fields: These cells ask for insurance company specific information."]
[null,null,null,"T.01.25","In diesen Feldern werden direkte versicherungsspezifische Eingaben für weitere Berechnungen verlinkt.","Champs reliés aux informations spécifiques à la société d'assurance pour emploi dans d'autres calculs.","In these cells information will be linked from direct inputs for further calculations."]
[null,null,null,"T.01.26","Elementarschadenversicherung (ES-Pool Mitglied / übrige ES-AVO-Versicherer)","Dommages dus à des événements naturels (pool DN / autres assureurs DN-OS)","Swiss natural perils insurance (ES-Pool Member / other ES-AVO-Insurer)"]
[null,null,null,"T.01.27","Mietkautionsmonoliner","Monoliner en garantie de loyer","Monoliner for surety insurance of rent deposits "]
[null,null,null,"T.01.28","Modellierung der Overdispersion","Modélisation de la overdispersion","Modelling of overdispersion"]
[null,null,null,"T.01.29","Vor dem Hochladen auf die EHP muss diese Datei als Exceldatei ohne Makros abgespeichert werden.","Avant d'être téléchargé sur l'EHP, ce fichier doit être sauvegardé sous forme de fichier Excel sans macros.\n","Before uploading to the EHP, this file must be saved as an Excel file without macros."]
[null,{"$f":"\"_\" & $D31","v":"_MarketRisk"},"Marktrisiko","MarketRisk","Marktrisiko","Risques de marché","Market risk"]
[null,{"$f":"\"_\" & $D32","v":"_CreditRisk"},"Kreditrisiko","CreditRisk","Kreditrisiko","Risques de crédit","Credit risk"]
[null,null,null,null,"Versicherungsrisiko - Leben","Risques d'assurance - vie","Insurance risk - life"]
[null,null,null,null,"Versicherungsrisiko - Schaden","Risques d'assurance - dommage","Insurance risk - non-life"]
[null,null,null,null,"Versicherungsrisiko - Kranken","Risques d'assurance - maladie","Insurance risk - health"]
[null,null,null,null,"Versicherungsrisiko - Rückversicherung","Risques d'assurance - réassurance","Insurance risk - reinsurance"]
[null,null,null,null,"Versicherungsrisiko - Rückversicherungscaptives","Risques d'assurance - captives de réassurance","Insurance risk - reinsurance captives"]
[null,null,null,null,"Versicherungsrisiko - Naturkatastrophenrisiken","Risques d'assurance - risques de catastrophes naturelles","Insurance risk - natural catastrophe risks"]
[null,{"$f":"\"_\" & $D39","v":"_URR_Option"},"URR-Modellierung:","URR_Option","URR-Modellierung:","modélisation URR:","URR modelling:"]
[]
[null,{"$f":"\"_\" & $D41","v":"_Update"},"Aktualisierungsliste","Update","Aktualisierungsliste","Liste des mises-à-jour","Update list"]
[null,null,null,"T.02.01","Datum","Date","Date"]
[null,null,null,"T.02.02","Zelle/Bereich","Cellule/plage","Cell/range"]
[null,null,null,"T.02.03","Bemerkung","Remarque","Comment"]
[]
[null,{"$f":"\"_\" & $D46","v":"_list_of_sheets"},"Liste der Arbeitsblätter","list_of_sheets","Liste der Arbeitsblätter","Liste des feuilles de calculs","List of worksheets"]
[null,"_sheet","Tabellenblatt","sheet","Tabellenblatt","Feuille de calcul","Worksheet"]
[null,"_number","Nr.","number","Nr.","n°","No."]
[null,"_titel","Titel","titel","Titel","Titre","Title"]
[null,"_ValuesCH",{"$f":"IF(Language=\"EN\",$G50,IF(Language=\"DE\",$E50,$F50))","v":"Hilfsblatt: Sicherung der Eingabewerte aus NL_CH_Direct"},"ValuesCH","Hilfsblatt: Sicherung der Eingabewerte aus NL_CH_Direct","Feuille auxiliaire: préservation des valeurs en entrée de NL_CH_Direct","Auxiliary Sheet: Preservation of inputvalues from NL_CH_Direct"]
[null,"_ValuesNonCH",{"$f":"IF(Language=\"EN\",$G51,IF(Language=\"DE\",$E51,$F51))","v":"Hilfsblatt: Sicherung der Eingabewerte aus NL_Non_CH_Direct"},"ValuesNonCH","Hilfsblatt: Sicherung der Eingabewerte aus NL_Non_CH_Direct","Feuille auxiliaire: préservation des valeurs en entrée de NL_Non_CH_Direct","Auxiliary Sheet: Preservation of inputvalues from NL_Non_CH_Direct"]
[null,"_ValuesRI",{"$f":"IF(Language=\"EN\",$G52,IF(Language=\"DE\",$E52,$F52))","v":"Hilfsblatt: Sicherung der Eingabewerte aus NL_Active_RI"},"ValuesRI","Hilfsblatt: Sicherung der Eingabewerte aus NL_Active_RI","Feuille auxiliaire: préservation des valeurs en entrée de NL_Active_RI","Auxiliary Sheet: Preservation of inputvalues from ActiveRI"]
[]
[null,{"$f":"\"_\" & $D54","v":"_Glossary"},"Glossar: Deutsch - Französisch - Englisch","Glossary","Glossar: Deutsch - Französisch - Englisch","Glossaire : allemand - français - anglais","Glossary: German - French - English"]
[]
[]
[null,{"$f":"\"_\" & $D57","v":"_Inputparameter"},"Finanzvariablen und SST-Parameter","Inputparameter","Finanzvariablen und SST-Parameter","Variables financières et paramètres SST","Financial variables and SST parameters"]
[null,"_RiskfreeRates","Risikolose Zinskurven r(t) per 31.12.2023","RiskfreeRates",{"$f":"\"Risikolose Zinskurven r(t) per 31.12.\"& current_year-1","v":"Risikolose Zinskurven r(t) per 31.12.2023"},{"$f":"\"Taux d'interêt sans risque r(t) au 31.12.\" & current_year-1","v":"Taux d'interêt sans risque r(t) au 31.12.2023"},{"$f":"\"Risk-free interest rates r(t) as of 31.12.\" & current_year-1","v":"Risk-free interest rates r(t) as of 31.12.2023"}]
[null,"_Diskontfaktoren","Diskontfaktoren auf Basis der risikolose Zinskurven r(t); Diskontfunktion n(t) = (1+r(t))^(-t)","Diskontfaktoren","Diskontfaktoren auf Basis der risikolose Zinskurven r(t); Diskontfunktion n(t) = (1+r(t))^(-t)","Facteurs d'actualisation basés sur les taux d'interêts sans risque r(t); \nfonction d'actualisation n(t) = (1+r(t))^(-t)","Discount factors based on the risk-free interest rates r(t); discount function n(t) = (1+r(t))^(-t)"]
[null,"_ExchangeRates",{"$f":"IF(Language=\"EN\",$G60,IF(Language=\"DE\",$E60,$F60))","v":"Wechselkurse per 31.12.2023"},"ExchangeRates",{"$f":"\"Wechselkurse per 31.12.\"& current_year-1","v":"Wechselkurse per 31.12.2023"},{"$f":"\"Taux de change au 31.12.\"& current_year-1","v":"Taux de change au 31.12.2023"},{"$f":"\"Foreign exchange rates as of 31.12.\"& current_year-1","v":"Foreign exchange rates as of 31.12.2023"}]
[null,"_YieldCurve","Zinskurve","YieldCurve","Zinskurve","courbe de taux","yield curve"]
[null,{"$f":"\"_\" & $D62","v":"_CPI_CH"},{"$f":"IF(Language=\"EN\",$G62,IF(Language=\"DE\",$E62,$F62))","v":"Verbraucherpreisinflation CHF"},"CPI_CH","Verbraucherpreisinflation CHF","Inflation de l'indice des prix à la consommation CHF","Consumer price inflation CHF"]
[null,{"$f":"\"_\" & $D63","v":"_CHF_TrueInterest"},{"$f":"IF(Language=\"EN\",$G63,IF(Language=\"DE\",$E63,$F63))","v":"CHF-Kurve der realen Zinssätze"},"CHF_TrueInterest","CHF-Kurve der realen Zinssätze","courbe de taux d'intérêt réels CHF","CHF real yield curve"]
[null,{"$f":"\"_\" & $D64","v":"_CHF_TrueInterest_Diskont"},{"$f":"IF(Language=\"EN\",$G64,IF(Language=\"DE\",$E64,$F64))","v":"Diskontfaktoren CHF-Realzinskurve"},"CHF_TrueInterest_Diskont","Diskontfaktoren CHF-Realzinskurve","facteurs d'actualisation basés sur les taux d'interêt réels CHF","Discount factor of CHF real yield curve"]
[null,{"$f":"\"_\" & $D65","v":"_Currency"},{"$f":"IF(Language=\"EN\",$G65,IF(Language=\"DE\",$E65,$F65))","v":"Währung"},"Currency","Währung","monnaie","Currency"]
[null,{"$f":"\"_\" & $D66","v":"_ConvidenceLevel"},{"$f":"IF(Language=\"EN\",$G66,IF(Language=\"DE\",$E66,$F66))","v":"Konfidenzniveau"},"ConvidenceLevel","Konfidenzniveau","Niveau de confiance","Confidence level"]
[null,null,null,"T.05.01","UVG: phi(10/10) - Zinskurve und reale Zinskurve i(t) mit entsprechenden Diskontfaktoren","LAA: courbe de taux phi(10/10) et courbe de taux d'interêt réels i(t) avec facteurs d'actualisation correspondants","UVG: phi(10/10) - yield curve and real yield curve i(t) with corresponding discount factors"]
[null,null,null,"T.05.02","UVG: Differenz zwischen den Diskontfaktoren bezüglich risikoloser Zinskurve r(t) und den Diskontfaktoren bezüglich phi(10/10) - Zinskurve (pro Laufzeit) für ausgelenkte risikolose Zinsen r(t)","LAA: Différence entre facteurs d'actualisation relatifs aux taux sans risque et ceux relatifs aux courbes de taux phi(10/10), par échéance, pour les taux sans risque déviés r(t) ","UVG: Difference between discount factors with risk-free rates and discount factors with phi(10/10) yield curve w.r.t deflected risk-free rates r(t)"]
[null,null,null,"T.05.03","Quelle: Technische Beschreibung zum SST-Standardmodell Schadenversicherung, Anhang UVG","Source: Décrit dans la description technique du modèle standard SST dommages, annexe LAA","Source: Technical description of the SST standard model for non-life insurance: appendix UVG."]
[null,null,null,"T.05.04","Kapitalkosten (CoC, über der risikofreien Rate für ein Jahr) zur Berechnung des Mindestbetrags","Coûts du capital (CoC, excédant le taux sans risque pour une année) pour le calcul de montant minimum","Cost of capital (CoC, over risk-free interest rate for one year) for the calculation of the market value margin"]
[null,null,null,"T.05.05","Quelle: Für CHF: FINMA-Berechnungen basieren auf SNB Daten. Alle anderen Währungen: FINMA-Berechnungen basierend auf Bloomberg Daten.","Source: Pour les CHF: les calculs de la FINMA sont basés sur les données de la BNS. Pour les autres devises: les calculs de la FINMA sont basés sur les  données de Bloomberg.","Source: for CHF: FINMA calculations based on SNB data. All other currencies: FINMA calculations based on Bloomberg data."]
[]
[null,{"$f":"\"_\" & $D73","v":"_NL_LOB"},{"$f":"IF(Language=\"EN\",$G73,IF(Language=\"DE\",$E73,$F73))","v":"Schadenversicherung: SST-Standardversicherungsbranchen"},"NL_LOB","Schadenversicherung: SST-Standardversicherungsbranchen","Assurance dommages: branches standard SST ","Non-life: SST lines of business"]
[null,{"$f":"\"_\" & $D74","v":"_MTPL"},"MFH","MTPL","MFH","responsabilité civile véhicules à moteur ","Motor liability"]
[null,"_MOD","MFK","MOD","MFK","casco véhicules à moteur ","Motor hull"]
[null,"_Fire","Sach","Fire","Sach","biens (choses)","Property"]
[null,"_Fire_with_Elementar","Sach inkl. Elementarschadenpool","Fire_with_Elementar","Sach inkl. Elementarschadenpool","biens incluant le pool des dommages dus à des événements naturels","Property including natural perils pool"]
[null,"_Fire_no_Elementar","Sach ohne Elementarschadenpool","Fire_no_Elementar","Sach ohne Elementarschadenpool","biens excluant le pool des dommages dus à des événements naturels","Property excluding natural perils pool"]
[null,"_GL","Haftpflicht","GL","Haftpflicht","responsabilité civile ","General liability"]
[null,"_AccMandatory","UVG","AccMandatory","UVG","LAA","Accident, mandatory"]
[null,"_AccMandatory_Annuities","UVG-Renten","AccMandatory_Annuities","UVG-Renten","LAA, rentes","Accident, mandatory,  annuities"]
[null,"_AccMandatory_noAnnuities","UVG, nicht verrentete Fälle","AccMandatory_noAnnuities","UVG, nicht verrentete Fälle","LAA, cas sans rentes","Accident, mandatory, no annuities"]
[null,"_AccOptional","Unfall ohne UVG","AccOptional","Unfall ohne UVG","accidents sans LAA","Accident, optional"]
[null,"_Health_Collective","Kollektivtaggeld","Health_Collective","Kollektivtaggeld","collective indemnités journalières ","Collective workers compensation"]
[null,"_Health_Individual","Einzelkranken","Health_Individual","Einzelkranken","maladie individuelle ","Individual health"]
[null,"_Marine","Transport","Marine","Transport","transports ","Transport"]
[null,"_Aviation","Luftfahrt","Aviation","Luftfahrt","aviation","Aviation"]
[null,"_CreditSurety","Finanz und Kaution","CreditSurety","Finanz und Kaution","financement et caution","Credit & Surety"]
[null,"_CautionMonoliner","Mietkautionsmonoliner","CautionMonoliner","Mietkautionsmonoliner","Monoliner en garantie de loyer","Monoliner for surety insurance of rent deposits "]
[null,"_Legal","Rechtsschutz","Legal","Rechtsschutz","protection juridique","Legal"]
[null,"_Others","Andere","Others","Andere","autres","Others"]
[null,"_Description","Erläuterung","Description","Erläuterung","Explication","Description"]
[]
[null,{"$f":"\"_\" & $D94","v":"_NL_SST_Default_Runoff_Pattern"},{"$f":"IF(Language=\"EN\",$G94,IF(Language=\"DE\",$E94,$F94))","v":"Schadenversicherung: Default-Zahlungsmuster"},"NL_SST_Default_Runoff_Pattern","Schadenversicherung: Default-Zahlungsmuster","Assurance dommages: cadences de liquidation par défaut","Non-life: Standard payment patterns"]
[null,{"$f":"\"_\" & $D95","v":"_DevYr"},"Abwicklungsjahr","DevYr","Abwicklungsjahr","année de liquidation","Development year"]
[null,"_IncPP","Inkrementelle Zahlungsmuster","IncPP","Inkrementelle Zahlungsmuster","Cadence de paiements incrémentielle","Incremental payment pattern for claims"]
[null,"_CumPP","Kumulative Zahlungsmuster","CumPP","Kumulative Zahlungsmuster","Cadence de paiements cumulative","Cumulative payment pattern for claims"]
[null,"_ResPP","Standardauszahlungsmuster der Rückstellungen","ResPP","Standardauszahlungsmuster der Rückstellungen","Cadence de liquidation par défaut des provisions pour sinistres","Default payment pattern of year end provisions for claims"]
[null,"_ForOneAccYr_ex5b","für ein Schadenjahr (ausser 5b)","ForOneAccYr_ex5b","für ein Schadenjahr (ausser 5b)","pour une année d'occurence (sauf 5b)","of one accident year (except for 5b)"]
[null,"_KurzFrist","Kurzfristleistungen","KurzFrist","Kurzfristleistungen","prestations à court terme","short-term benefits"]
[null,"_LangFrist","Langfristleistungen","LangFrist","Langfristleistungen","prestations à long terme","long-term benefits"]
[null,"_PV_Factor","Barwertfaktor","PV_Factor","Barwertfaktor","facteur d'actualisation","Present value factor"]
[null,"_payments_in","falls Zahlungen in ","payments_in","falls Zahlungen in ","si les paiements sont en ","if all payments are in "]
[null,null,null,"T.07.01","Für ausgewählte SST-Standardversicherungsbranchen werden Default-Auszahlungsmuster zur Verfügung gestellt.","Des cadences de liquidation par défault sont mises à disposition pour les branches standard SST sélectionnées.","Default payment pattern are provided for specific SST lines of business."]
[null,null,null,"T.07.02","Deren Verwendung ist zulässig im Fall, dass die unternehmenseigene Datenbasis zur Berechnung von Abwicklungsmustern nicht ausreichend ist.","Leur emploi peut être admis si les propres données de la société d'assurance sont insuffisantes pour en tirer des cadences de liquidation.","These can be utilized in case the company's data history is insufficient."]
[null,null,null,"T.07.03","Standardabwicklungsmuster der Rückstellungen für ein Schadenjahr (ausser 5b)","Cadence de liquidation par défaut des provisions pour sinistres pour une année d'occurence (sauf 5b)","Default development pattern of year end provisions for claims for a single accident year (except for 5b)"]
[]
[null,{"$f":"\"_\" & $D108","v":"_NL_Default_Parameter"},{"$f":"IF(Language=\"EN\",$G108,IF(Language=\"DE\",$E108,$F108))","v":"Schadenversicherung: Default-Parameter"},"NL_Default_Parameter","Schadenversicherung: Default-Parameter","Assurance dommages:  valeurs par défaut des paramètres","Non-life: Default parameters"]
[null,"_NL_LOB_default","SST-Standardversicherungsbranche","NL_LOB_default","SST-Standardversicherungsbranche","branche standard SST","SST line of business"]
[null,"_Model_risk","Modellrisiko","Model_risk","Modellrisiko","risque de modèle","Model risk"]
[null,"_Parameter_risk","Parameterrisiko","Parameter_risk","Parameterrisiko","risque de paramètre","Parameter risk"]
[null,"_Estimation_Risk","Zufallsrisiko","Estimation_Risk","Zufallsrisiko","risque aléatoire","Estimation risk"]
[null,"_CV","Variationskoeffizient","CV","Variationskoeffizient","coefficient de variation","Coefficient of variation"]
[null,"_Attritional","Normalschäden","Attritional","Normalschäden","sinistres ordinaires","Attritional claims"]
[null,"_Large","Grossschäden","Large","Grossschäden","grand sinistres","Large claims"]
[null,"_Event","Kumulschäden","Event","Kumulschäden","sinistres événementiels","Event claims"]
[null,"_ES_AVO_param","Parameter für Elementarschadenversicherung","ES_AVO_param","Parameter für Elementarschadenversicherung","paramètres pour dommages dus à des événements naturels","Parameter for Swiss natural perils"]
[null,"_ESV","Elementarschadenversicherung ES-AVO","ESV","Elementarschadenversicherung ES-AVO","dommages dus à des événements naturels DN-OS","Swiss natural perils insurance ES-AVO"]
[null,"_ESP","Elementarschadenpool","ESP","Elementarschadenpool","pool des dommages dus à des événements naturels","Swiss natural perils pool"]
[null,"_ESP_in_Parenthesis","(Elementarschadenpool)","ESP_in_Parenthesis","(Elementarschadenpool)","(pool des dommages dus à des événements naturels)","(Swiss natural perils pool)"]
[null,"_Claims","Schäden","Claims","Schäden","sinistres","Claims"]
[null,"_for_single_risks","für Einzelschäden kleiner als","for_single_risks","für Einzelschäden kleiner als","pour sinistres individuels inférieurs à","for single risks less than"]
[null,"_risk","Risiko","risk","Risiko","risque","Risk"]
[null,"_CY_EL_No_market","Erwartete Anzahl der Ereignisse (Marktgrossschäden) ","CY_EL_No_market","Erwartete Anzahl der Ereignisse (Marktgrossschäden) ","nombre attendu d'événements (sinistres touchant au marché)","Expected number of events (market loss)"]
[null,"_ScaleParameter","Skalierungsparameter ","ScaleParameter","Skalierungsparameter ","paramètre d'échelle","Scale parameter"]
[null,"_CY_EL_lwrBd","Marktgrossschadengrenze (untere Grenze der Paretoverteilung) ","CY_EL_lwrBd","Marktgrossschadengrenze (untere Grenze der Paretoverteilung) ","seuil des sinistres touchant au marché (limite inférieure de la distribution de  Pareto)","Market loss threshold (lower bound of Pareto distribution)"]
[null,"_CY_EL_uprBd","Obere Grenze der Paretoverteilung ","CY_EL_uprBd","Obere Grenze der Paretoverteilung ","limite supérieure de la distribution de Pareto","Upper bound of Pareto distribution"]
[null,null,null,"T.08.01","Anteil der Anzahl Grossschäden bezüglich der Anzahl der Normalschäden bei einer Grossschadengrenze von","Quotient du nombre de grands sinistres rapportés au nombre de sinistres ordinaires, pour un seuil de grands sinsitres de ","Portion of number of large losses to number of normal losses at large loss threshold of"]
[null,null,null,"T.08.02","Einzelschadenverteilung: Pareto - a  bei einer Grossschadengrenze von","Distribution des sinistres individuels: Pareto-alpha pour un seuil de grands sinsitres de","Single risk dsitribution: Pareto-alpha at a large loss threshold of "]
[null,null,null,"T.08.03","unlimitiert,\n(nicht UVG: 20-50 Mio. CHF)","illimité (non LAA: 10-50 mio. CHF)","unlimited (Non-UVG: 10-50 million CHF)"]
[null,null,null,"T.08.04","Übrige Elementarschäden","autres dommages naturels","Other natural perils"]
[null,null,null,"T.08.05","Zielgruppe","groupe cible","Target group"]
[null,null,null,"T.08.06","ESP - Mitglied","membre du pool DN","ESP - member"]
[null,null,null,"T.08.07","übrige ES-AVO Versicherer","autres assureurs DN-OS","other ES-AVO insurer"]
[null,null,null,"T.08.08","Alle","tous","All"]
[null,null,null,"T.08.09","g-Faktoren und kumulative Inflationsfaktoren pro Auszahlungsjahr","facteurs g et facteurs d'inflation cumulés par année de paiement","g - factors and cumulative inflation factors per payment year"]
[null,null,null,"T.08.10","g-Faktoren Schweizer Direktgeschäft ","facteurs g affaires suisses directes","g - factors Swiss insurance business"]
[null,null,null,"T.08.11","g-Faktoren Ausländisches Direktgeschäft","facteurs g affaires directes étrangères","g - factors Non-Swiss insurance business"]
[null,null,null,"T.08.12","g-Faktoren Aktive Rückversicherung (prop)","facteurs g réassurance active (prop)","g - factors Active Reinsurance (prop)"]
[null,null,null,"T.08.13","g-Faktoren Aktive Rückversicherung (non-prop)","facteurs g réassurance active (non-prop)","g - factors Active Reinsurance (non-prop)"]
[]
[null,{"$f":"\"_\" & $D142","v":"_NL_DefaultCorr"},{"$f":"IF(Language=\"EN\",$G142,IF(Language=\"DE\",$E142,$F142))","v":"Schadenversicherung: Default-Korrelationsmatrix"},"NL_DefaultCorr","Schadenversicherung: Default-Korrelationsmatrix","Assurance dommages: matrice de corrélations","Non-life: Default correlation matrix"]
[]
[]
[null,{"$f":"\"_\" & $D145","v":"_NL_Segments_CH_direct"},{"$f":"IF(Language=\"EN\",$G145,IF(Language=\"DE\",$E145,$F145))","v":"Schadenversicherung: Schweizer Direktgeschäft (inklusive Geschäft, das innerhalb des Direktversicherungsabkommen und Elementarschadensversicherungsabkommen in Liechtenstein geschrieben wird)"},"NL_Segments_CH_direct","Schadenversicherung: Schweizer Direktgeschäft (inklusive Geschäft, das innerhalb des Direktversicherungsabkommen und Elementarschadensversicherungsabkommen in Liechtenstein geschrieben wird)","Assurance dommages: Affaires suisses directes (y compris affaires souscrites au Liechtenstein sous l'accord sur l'assurance directe et l'accord sur l'assurance des dommages dus à des événements naturels )","Non-life: Swiss insurance business (inclusive business, which is written in Liechtenstein according to the International agreement with the Principality of Liechtenstein on direct insurance and the International agreement with the Principality of Liechtenstein on insurance against natural disasters)"]
[null,"_gross","brutto","gross","brutto","brut","gross"]
[null,"_net","netto","net","netto","net","net"]
[null,"_All_LOBs","Alle Branchen","All_LOBs","Alle Branchen","toutes les branches","All LOBs"]
[null,"_NoSegments","Anzahl Segmente","NoSegments","Anzahl Segmente","nombre de segments","Number of segments"]
[null,"_Own_segments","Eigene Untersegmente","Own_segments","Eigene Untersegmente","propre sous-segments","Own sub segmentation"]
[null,"_segment","Segment","segment","Segment","segment","Segment"]
[null,"_nominal","nominal","nominal","nominal","nominal","nominal"]
[null,"_undisc","nicht diskontiert","undisc","nicht diskontiert","non actualisé","undiscounted "]
[null,"_disc","diskontiert","disc","diskontiert","actualisé","discounted"]
[null,{"$f":"\"_\" & $D155","v":"_PY_risk_used"},"für SST-Risikomessung benutzt, nicht diskontiert","PY_risk_used","für SST-Risikomessung benutzt, nicht diskontiert","retenu pour la mesure du risque SST, non actualisé ","used for SST risk calculation, undiscounted"]
[null,{"$f":"\"_\" & $D156","v":"_PY_risk_used_disc"},"für SST-Risikomessung benutzt, diskontiert","PY_risk_used_disc","für SST-Risikomessung benutzt, diskontiert","retenu pour la mesure du risque SST, actualisé ","used for SST risk calculation, discounted"]
[null,"_PY_distr","PY-Schadenverteilung mit Diskonteffekt","PY_distr","PY-Schadenverteilung mit Diskonteffekt","Distribution PY avec actualisation","PY-distribution with discounting effect"]
[null,"_WP","Geschriebene Prämie","WP","Geschriebene Prämie","prime souscrite","Written premium"]
[null,"_EPI","Verdiente Prämie","EPI","Verdiente Prämie","prime acquise","Earned premium"]
[null,"_UnearnedPrem","Unverdiente Prämie","UnearnedPrem","Unverdiente Prämie","prime non acquise","Unearned premium"]
[null,"_Costs","Betriebs- und Verwaltungskosten","Costs","Betriebs- und Verwaltungskosten","frais d'exploitation et administratifs","Management and administrative costs"]
[null,"_CostsUPR","Betriebs- und Verwaltungskosten bezüglich unverdienter Prämie","CostsUPR","Betriebs- und Verwaltungskosten bezüglich unverdienter Prämie","frais d'exploitation et administratifs relatifs aux primes non acquises","Management and administrative costs (UPR)"]
[null,"_ExpectedIncWP","Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie","ExpectedIncWP","Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie","charge agrégée des sinistres attendue relative aux  primes souscrites","Expected annual incurred loss w.r.t written premium"]
[null,"_ExpectedInc","Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie","ExpectedInc","Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie","charge agrégée des sinistres attendue relative aux  primes acquises","Expected annual incurred loss w.r.t earned premium"]
[null,"_Res_in","Eingangsschadenrückstellung (1.1.2024)","Res_in",{"$f":"\"Eingangsschadenrückstellung (1.1.\"&current_year & \")\"","v":"Eingangsschadenrückstellung (1.1.2024)"},{"$f":"\"Provisions pour sinistres initiales au 1.1.\"&current_year","v":"Provisions pour sinistres initiales au 1.1.2024"},{"$f":" \"Opening reserves as at 1.1.\"&  current_year","v":"Opening reserves as at 1.1.2024"}]
[null,"_EX","Erwartungswert","EX","Erwartungswert","valeur attendue","Expectation"]
[null,"_EX_LN","Erwartungswert der Lognormalverteilung","EX_LN","Erwartungswert der Lognormalverteilung","valeur attendue de la distribution lognormale","Expectation of the lognormal distribution"]
[null,"_ES","Risiko (Expected Shortfall)","ES","Risiko (Expected Shortfall)","risque (expected shortfall)","Expected shortfall"]
[null,"_ES_centred","Zentriertes Risiko (Expected Shortfall)","ES_centred","Zentriertes Risiko (Expected Shortfall)","risque centré (expected shortfall)","Centred expected shortfall"]
[null,"_TotalLoss","Gesamtschadenaufwand","TotalLoss","Gesamtschadenaufwand","charge agrégée des sinistres totale","Total aggregated losses"]
[null,"_TotalLossURR","Erwarteter aggregierter Schadenaufwand bezüglich unverdienter Prämie","TotalLossURR","Erwarteter aggregierter Schadenaufwand bezüglich unverdienter Prämie","charge agrégée des sinistres attendue relative aux  primes non acquises ","Total aggregated losses w.r.t. UPR"]
[null,"_CY_Attr","CY-Normalschäden","CY_Attr","CY-Normalschäden","sinistres ordinaires CY","CY - attritional losses"]
[null,"_CY_Attr_No","CY: Erwartete Anzahl der Normalschäden","CY_Attr_No","CY: Erwartete Anzahl der Normalschäden","nombre attendu de sinistres ordinaires CY","CY: Expected number of attritional losses"]
[null,{"$f":"\"_\" & $D174","v":"_CY_Attr_distr"},{"$f":"IF(Language=\"EN\",$G174,IF(Language=\"DE\",$E174,$F174))","v":"Normalschadenverteilung"},"CY_Attr_distr","Normalschadenverteilung","Distribution annuelle des sinistres ordinaires","Distribution of attritional losses"]
[null,"_CY_Attr_disc_distr","Normalschadenverteilung mit Diskonteffekt","CY_Attr_disc_distr","Normalschadenverteilung mit Diskonteffekt","Distribution annuelle des sinistres ordinaires actualisés","Distribution of discounted attritional losses"]
[null,"_CY_LargeLosses","CY-Grossschäden","CY_LargeLosses","CY-Grossschäden","grands sinistres CY","CY - large losses"]
[null,"_CY_LL_No_default","Erwartungswert der Anzahl Grossschäden (SST-Defaultwert)","CY_LL_No_default","Erwartungswert der Anzahl Grossschäden (SST-Defaultwert)","nombre attendu de grands sinistres (valeur SST par défaut)","Expected number of large losses"]
[null,"_CY_LL_No","Erwartungswert der Anzahl Grossschäden","CY_LL_No","Erwartungswert der Anzahl Grossschäden","nombre attendu de grands sinistres","Expected number of large losses"]
[null,"_proposal","Vorschlag","proposal","Vorschlag","proposition","proposal"]
[null,"_CY_LL_Threshold_CH_Direct","CY: benutzte Grenze zwischen Gross- und Normalschäden (0.5, 1, 2 oder 5 Mio. CHF)","CY_LL_Threshold_CH_Direct","CY: benutzte Grenze zwischen Gross- und Normalschäden (0.5, 1, 2 oder 5 Mio. CHF)","seuil retenu des grands sinistres CY  (0.5, 1, 2 ou 5 mio. CHF)","CY: Selected threshold of large claims (0.5, 1, 2 or 5 m CHF)"]
[null,"_CY_LL_PML","grösster möglicher Grossschaden (Einzel- bzw. Ereignisschaden PML)","CY_LL_PML","grösster möglicher Grossschaden (Einzel- bzw. Ereignisschaden PML)","sinistre maximal probable (PML)  (individuel ou PML par événement)","Probable maximum loss (single loss or event PML)"]
[]
[null,"_CY_LL_distr","Jahresgrossschadenverteilung","CY_LL_distr","Jahresgrossschadenverteilung","Distribution annuelle des grands sinistres","Distribution of large losses"]
[null,"_CY_LL_disc_distr","Jahresgrossschadenverteilung mit Diskonteffekt","CY_LL_disc_distr","Jahresgrossschadenverteilung mit Diskonteffekt","Distribution annuelle des grands sinistres actualisés","Distribution of discounted large losses"]
[null,"_CY_LL_alpha_default","Einzelschadenverteilung: Paretoparameter (SST-Defaultwert)","CY_LL_alpha_default","Einzelschadenverteilung: Paretoparameter (SST-Defaultwert)","distribution des sinistres individuels: paramètre de Pareto (valeur SST par défaut)","Distribution of single losses: Pareto parameter"]
[null,"_CY_LL_alpha","Einzelschadenverteilung: Paretoparameter","CY_LL_alpha","Einzelschadenverteilung: Paretoparameter","distribution des sinistres individuels: paramètre de Pareto","Distribution of single losses: Pareto parameter"]
[null,"_MarketEvent","CY - marktweite Kumulschäden","MarketEvent","CY - marktweite Kumulschäden","sinistres événementiels CY touchant au marché","CY market event losses"]
[null,"_MarketShare","Marktanteil oder Poolanteil","MarketShare","Marktanteil oder Poolanteil","part de marché ou part du pool","market share or pool participation"]
[null,"_Market","Branche / Mitgliedschaft","Market","Branche / Mitgliedschaft","branche / affiliation","LOB / Affiliation"]
[null,"_CY_EL_disc_distr","eigene Jahreskumulschadenverteilung","CY_EL_disc_distr","eigene Jahreskumulschadenverteilung","propre distribution sur l'année des sinistres événementiels touchant au marché ","own distribution of annual aggregated event losses"]
[null,"_URR_disc_distr","URR-Schadenverteilung, Risiko mit Diskonteffekt","URR_disc_distr","URR-Schadenverteilung, Risiko mit Diskonteffekt","Distribution des sinistres URR, avec actualisation","Distribution of URR, discounted"]
[null,"_IncPP_PY","Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2024)","IncPP_PY",{"$f":" \"Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor \" & current_year & \")\"","v":"Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2024)"},{"$f":"\"cadence de paiements incrémentielle sélectionnée pour les années d'occurrence précédentes (PY = prior years, i.e. avant  \" & current_year & \")\"","v":"cadence de paiements incrémentielle sélectionnée pour les années d'occurrence précédentes (PY = prior years, i.e. avant  2024)"},{"$f":"\"Applied incremental payment pattern for prior (accident) years (PY-claims, i.e. before \" &  current_year  & \")\"","v":"Applied incremental payment pattern for prior (accident) years (PY-claims, i.e. before 2024)"}]
[null,"_IncPP_CY","Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2024)","IncPP_CY",{"$f":"\"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. \" & current_year & \")\"","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2024)"},{"$f":"\"cadence de liquidation incrémentielle sélectionnée pour l'année d'occurrence courante  (CY = current year, i.e. \" & current_year & \")\"","v":"cadence de liquidation incrémentielle sélectionnée pour l'année d'occurrence courante  (CY = current year, i.e. 2024)"},{"$f":"\"Applied incremental payment pattern for current (accident) years (CY-claims, i.e. equals \" &  current_year  & \")\"","v":"Applied incremental payment pattern for current (accident) years (CY-claims, i.e. equals 2024)"}]
[null,"_IncPP_URR_1yr","Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach 2024)","IncPP_URR_1yr",{"$f":"\"Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach \" & current_year & \")\"","v":"Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach 2024)"},{"$f":"\"cadence de liquidation incrémentielle sélectionnée pour une année d'occurrence future  (sinistres URR, i.e. après \" & current_year & \")\"","v":"cadence de liquidation incrémentielle sélectionnée pour une année d'occurrence future  (sinistres URR, i.e. après 2024)"},{"$f":"\"Applied incremental payment pattern for one future accident year (URR-claims, i.e. after \" &  current_year  & \")\"","v":"Applied incremental payment pattern for one future accident year (URR-claims, i.e. after 2024)"}]
[null,"_IncEP_URR","Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)","IncEP_URR",{"$f":"\"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach \" & current_year & \")\"","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)"},{"$f":"\"cadence d'acquisition (earning pattern) incrémentielle sélectionnée pour une année d'occurrence future  (sinitres URR, i.e. après \" & current_year & \")\"","v":"cadence d'acquisition (earning pattern) incrémentielle sélectionnée pour une année d'occurrence future  (sinitres URR, i.e. après 2024)"},{"$f":"\"Applied incremental earning pattern for future accident years (URR-claims, i.e. after \" &  current_year  & \")\"","v":"Applied incremental earning pattern for future accident years (URR-claims, i.e. after 2024)"}]
[null,"_IncPP_URR","Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)","IncPP_URR",{"$f":"\"Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach \" & current_year & \")\"","v":"Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)"},{"$f":"\"cadence de paiements incrémentielle sélectionnée pour les années d'occurrence futures (URR = claims for unexpired risks in future (accident) years, i.e. après \" & current_year & \")\"","v":"cadence de paiements incrémentielle sélectionnée pour les années d'occurrence futures (URR = claims for unexpired risks in future (accident) years, i.e. après 2024)"},{"$f":"\"Applied incremental payment pattern for future accident years (URR-claims, i.e. after \" &  current_year  & \")\"","v":"Applied incremental payment pattern for future accident years (URR-claims, i.e. after 2024)"}]
[null,"_VU_CorrMatrix","Unternehmensindividuelle Korrelationsmatrix","VU_CorrMatrix","Unternehmensindividuelle Korrelationsmatrix","matrice de corrélations propre à l'entreprise","Company specific correlation matrix"]
[null,"_BE","Best Estimate","BE","Best Estimate","best estimate (estimation la meilleure possible)","Best estimate"]
[null,"_optional","Optionale Eingabe","optional","Optionale Eingabe","entrée facultative","optional input"]
[null,"_mandatory","Erforderliche Eingabe","mandatory","Erforderliche Eingabe","entrée obligatoire","mandatory input"]
[null,{"$f":"\"_\" & $D201","v":"_Agg_claims"},{"$f":"IF(Language=\"EN\",$G201,IF(Language=\"DE\",$E201,$F201))","v":"Für aggregierte Schäden"},"Agg_claims","Für aggregierte Schäden","pour des sinistres agrégés","for aggregated losses"]
[null,null,null,"T.10.01",{"$f":"\"Unverdiente Prämie per 31.12.\" & current_year-1 & \" (betrifft Policen, deren Deckungsperiode bis zum 31.12.\" & current_year-1 & \" begonnen hat, enthält auch noch nicht einbezahlte Prämien)\"","v":"Unverdiente Prämie per 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},{"$f":"\"Primes non acquises au 31.12.\" & current_year-1 &\" (concerne les polices dont la période de couverture a commencé avant ou le 31.12.\" & current_year-1 & \", y compris les primes non  encore payées)\"","v":"Primes non acquises au 31.12.2023 (concerne les polices dont la période de couverture a commencé avant ou le 31.12.2023, y compris les primes non  encore payées)"},{"$f":"\"Unearned premium as of 31/12/\" & current_year-1 & \" (concerns policies which have incepted until the 31/12/\" & current_year-1 & \" , including as yet unpaid premiums)\"","v":"Unearned premium as of 31/12/2023 (concerns policies which have incepted until the 31/12/2023 , including as yet unpaid premiums)"}]
[null,null,null,"T.10.02",{"$f":"\"Geschriebene Prämie (betrifft Policen, deren Deckungsperiode zwischen dem 1.1.\" & current_year & \" dem 31.12.\" & current_year & \" beginnt, enthält auch noch nicht einbezahlte Prämien)\"","v":"Geschriebene Prämie (betrifft Policen, deren Deckungsperiode zwischen dem 1.1.2024 dem 31.12.2024 beginnt, enthält auch noch nicht einbezahlte Prämien)"},{"$f":"\"Primes souscrites (pour les polices dont la période de couverture commence entre le 1.1.\" & current_year & \" et le 31.12.\" & current_year & \", y compris les primes non  encore payées)\"","v":"Primes souscrites (pour les polices dont la période de couverture commence entre le 1.1.2024 et le 31.12.2024, y compris les primes non  encore payées)"},{"$f":"\"Written premium (for policies which incept between the 1/1/\" & current_year & \" and the 31/12/\" & current_year & \" , including also not yet paid in premiums)\"","v":"Written premium (for policies which incept between the 1/1/2024 and the 31/12/2024 , including also not yet paid in premiums)"}]
[null,null,null,"T.10.03",{"$f":"\"Unverdiente Prämie per 31.12.\" & current_year & \" (betrifft Policen, deren Deckungsperiode bis zum 31.12.\" & current_year & \" begonnen hat, enthält auch noch nicht einbezahlte Prämien)\"","v":"Unverdiente Prämie per 31.12.2024 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2024 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},{"$f":"\"Primes non acquises au 31.12.\" & current_year & \" (concerne les polices dont la période de couverture a commencé avant ou le 31.12.\" & current_year & \", y compris les primes non  encore payées)\"","v":"Primes non acquises au 31.12.2024 (concerne les polices dont la période de couverture a commencé avant ou le 31.12.2024, y compris les primes non  encore payées)"},{"$f":"\"Unearned premium as of 31/12/\" & current_year & \" (concerns policies which have incepted until the 31/12/\" & current_year & \" , including as yet unpaid premiums)\"","v":"Unearned premium as of 31/12/2024 (concerns policies which have incepted until the 31/12/2024 , including as yet unpaid premiums)"}]
[null,null,null,"T.10.04",{"$f":"\"Verdiente Prämie per 31.12.\" & current_year","v":"Verdiente Prämie per 31.12.2024"},{"$f":"\"Primes acquises au 31.12.\" & current_year","v":"Primes acquises au 31.12.2024"},{"$f":"\"Earned premium as of 31/12/\" & current_year","v":"Earned premium as of 31/12/2024"}]
[null,null,null,"T.10.05",{"$f":"\"Betriebs- und Verwaltungskosten bezüglich der geschriebenen Prämie\"","v":"Betriebs- und Verwaltungskosten bezüglich der geschriebenen Prämie"},"Coûts d'exploitation et administratifs relatifs aux primes souscrites","Management and administrative costs with respect to written premium"]
[null,{"$f":"\"_\" & $D207","v":"_Inflation_Factor"},{"$f":"IF(Language=\"EN\",$G207,IF(Language=\"DE\",$E207,$F207))","v":"Inflationsfaktor (Gesamteffekt)"},"Inflation_Factor","Inflationsfaktor (Gesamteffekt)","facteur d'inflation (effet total)","Inflation factor (total effect)"]
[]
[null,"_NL_Segments_Non_CH_direct",{"$f":"IF(Language=\"EN\",$G209,IF(Language=\"DE\",$E209,$F209))","v":"Schadenversicherung: Ausländisches Direktgeschäft"},"NL_Segments_Non_CH_direct","Schadenversicherung: Ausländisches Direktgeschäft","Assurance dommages: affaires directes étrangères","Non-Life: Non-Swiss insurance business"]
[null,"_CY_LL_Threshold",{"$f":"IF(Language=\"EN\",$G210,IF(Language=\"DE\",$E210,$F210))","v":"CY: benutzte Grenze zwischen Gross- und Normalschäden"},"CY_LL_Threshold","CY: benutzte Grenze zwischen Gross- und Normalschäden","CY: seuil retenu entre les grands sinistres et les sinistres ordinaires ","CY: applied threshold of large claims"]
[null,{"$f":"\"_\" & $D211","v":"_Seg_no_infl"},{"$f":"IF(Language=\"EN\",$G211,IF(Language=\"DE\",$E211,$F211))","v":"Segmentnummer für den Inflationsschock"},"Seg_no_infl","Segmentnummer für den Inflationsschock","No du segment pour le choc d'inflation","Segment number for inflation shock"]
[null,"_Seg_no_range_NCH","Gültige Eingaben {1,2,3,4,5,6,7}","Seg_no_range_NCH","Gültige Eingaben {1,2,3,4,5,6,7}","Entrées valides {1,2,3,4,5,6,7}","Valid entries {1,2,3,4,5,6,7}"]
[null,"_Seg_name","Segment für den Inflationsschock","Seg_name","Segment für den Inflationsschock","Segment pour le choc d'inflation","Segment for inflation shock"]
[null,"_Disc_curr","Währung für die Diskontierung (Default SST-Währung)","Disc_curr",{"$f":" \"Währung für die Diskontierung (Default \" & _SST_currency & \")\"","v":"Währung für die Diskontierung (Default SST-Währung)"},{"$f":" \"Monnaie pour l'actualisation (par défaut \" & _SST_currency & \")\"","v":"Monnaie pour l'actualisation (par défaut SST-Währung)"},{"$f":" \"Currency for present value (default \" & _SST_currency & \")\"","v":"Currency for present value (default SST-Währung)"}]
[]
[null,{"$f":"\"_\" & $D216","v":"_NL_Segments_active_RI"},{"$f":"IF(Language=\"EN\",$G216,IF(Language=\"DE\",$E216,$F216))","v":"Schadenversicherung: Aktive Rückversicherung"},"NL_Segments_active_RI","Schadenversicherung: Aktive Rückversicherung","Assurance dommages: réassurance active","Non-Life: Segmentation active reinsurance business"]
[null,{"$f":"\"_\" & $D217","v":"_region"},{"$f":"IF(Language=\"EN\",$G217,IF(Language=\"DE\",$E217,$F217))","v":"Region"},"region","Region","région","Region"]
[null,{"$f":"\"_\" & $D218","v":"_treaty_type"},{"$f":"IF(Language=\"EN\",$G218,IF(Language=\"DE\",$E218,$F218))","v":"Vertragsart: proportional / nicht proportional"},"treaty_type","Vertragsart: proportional / nicht proportional","type de contrat: proportionnel / non proportionnel","Type of contract: proportional / non-proportional"]
[null,{"$f":"\"_\" & $D219","v":"_Seg_no_range_ARI"},{"$f":"IF(Language=\"EN\",$G219,IF(Language=\"DE\",$E219,$F219))","v":"Gültige Eingaben {1,2,3,4,5,6,7}"},"Seg_no_range_ARI","Gültige Eingaben {1,2,3,4,5,6,7}","Entrées valides {1,2,3,4,5,6,7}","Valid entries {1,2,3,4,5,6,7}"]
[]
[null,{"$f":"\"_\" & $D221","v":"_NL_UVG"},{"$f":"IF(Language=\"EN\",$G221,IF(Language=\"DE\",$E221,$F221))","v":"Schadenversicherung: UVG"},"NL_UVG","Schadenversicherung: UVG","Assurance dommages: LAA","Non-Life: Obligatory occupational accident insurance"]
[null,"_Chng_interest_rates","Auslenkung der Zinsen","Chng_interest_rates","Auslenkung der Zinsen","Déviation des taux d'intérêt","Change in interest rates"]
[null,"_up","nach oben","up","nach oben","en haut","up"]
[null,"_down","nach unten","down","nach unten","en bas","down"]
[null,"_base","Basis","base","Basis","base","Base"]
[null,"_interest_rates","Zinssätze","interest_rates","Zinssätze","taux d'intérêt","Interest rates"]
[null,"_NL_UVG_SST_BS","Ergebnisse für die SST-Bilanz","NL_UVG_SST_BS","Ergebnisse für die SST-Bilanz","résultats pour le bilan SST","Results for the SST balance sheet"]
[null,"_NL_UVG_Result","Verpflichtungen des UVG-Bestandes inkl. gesonderten Rückstellungen Art. 90a Abs.2 UVG (Teuerungsfonds)","NL_UVG_Result","Verpflichtungen des UVG-Bestandes inkl. gesonderten Rückstellungen Art. 90a Abs.2 UVG (Teuerungsfonds)","obligations du portefeuille LAA y compris les provisions spécifiques selon l'art. 90a al. 2 LAA (fonds de renchérissement)","Obligations of the UVG portfolio including specific provisions according to Art. 90a paragraph 2 UVG (dearness funds)"]
[null,"_Information","Nur zur Information","Information","Nur zur Information","pour information","For information purposes only"]
[null,"_NL_UVG_Info","Verpflichtungen des UVG-Bestandes vor Berücksichtigung der Finanzierung der Teuerungszulagen gemäss Art. 90a UVG","NL_UVG_Info","Verpflichtungen des UVG-Bestandes vor Berücksichtigung der Finanzierung der Teuerungszulagen gemäss Art. 90a UVG","engagements du portefeuille LAA avant prise en compte du financement des allocations de renchérissement selon l'art. 90a LAA","Obligations of the UVG portfolio before taking into account the financing of the specific provisions according to Art. 90a paragraph 2 UVG (dearness funds)"]
[null,"_InterimResults","Zwischenergebnisse für die SST-Berechnung","InterimResults","Zwischenergebnisse für die SST-Berechnung","résultats intermédiaires pour le calcul SST","Interim results for the SST calculation"]
[null,"_forPYRisk","...für die Berechnung des Rückstellungsrisikos (Versicherungsrisiko)","forPYRisk","...für die Berechnung des Rückstellungsrisikos (Versicherungsrisiko)","...pour le cacul du risque de provisions (risques d'assurance)","...for the calculation of the PY-risk (insurance risk)"]
[null,"_forMarketRisk","...für die Berechnung des Zinsrisiko (Marktrisiko)","forMarketRisk","...für die Berechnung des Zinsrisiko (Marktrisiko)","...pour le calcul du risque d'intérêt (risques de marché)","...for the calculation of the interest rate risk (market risk)"]
[null,"_NL_UVG_BE","Marktkonsistenter Wert der UVG-Leistungen","NL_UVG_BE","Marktkonsistenter Wert der UVG-Leistungen","valeur proche du marché des prestations LAA","Market consistent value of UVG benefits"]
[null,"_w.r.t.","bezüglich","w.r.t.","bezüglich","relatif à","w.r.t."]
[null,"_inputs_results","Eingabegrössen und berechnete Grössen","inputs_results","Eingabegrössen und berechnete Grössen","valeurs d'entrée et valeurs du calcul","Input values and calculated values"]
[null,"_PV","Barwert","PV","Barwert","valeur actualisée","Present value"]
[null,"_Difference","Differenzgrösse","Difference","Differenzgrösse","différence","Difference"]
[null,null,null,"T.13.01","     UVG-Renten und Langfristleistungen","     rentes LAA et prestations à long terme","     UVG annuities and long term benefits"]
[null,null,null,"T.13.02","          (L1) UVG-Grundrente","         (L1) rente de base LAA","         (L1) UVG base annuity"]
[null,null,null,"T.13.03","          (L2.1) Barwert der künftigen Zahlungen/Zuweisungen an den Teuerungsfonds","        (L2.1) Valeur actualisée des paiements/allocations au fonds de renchérissement futurs","        (L2.1) Present value of future payment allocations to the dearness fonds"]
[null,null,null,"T.13.04","          (L3.1) Rückstellungen für Langfristleistungen","         (L3.1) Provisions pour prestations à long terme","         (L3.1) Provisions for long term benefits"]
[null,null,null,"T.13.05","     (L3.2) Rückstellungen für Kurzfristleistungen","    (L3.2) Provisions pour prestations à court terme","    (L3.2) Provisions for short term benefits"]
[null,null,null,"T.13.06","     (L2.2) geäufnetes Guthaben des Teuerungsfonds","    (L2.2) Avoir accumulé du fonds de renchérissement","    (L2.2) Accrued assets of the dearness funds"]
[null,null,null,"T.13.07","Total Verpflichtungen des UVG-Bestandes","Engagements totaux du portefeuille LAA","Total obligations of the UVG portfolio"]
[null,null,null,"T.13.08","     UVG-Renten inklusive Teuerungszulagen:","     rentes LAA  y compris les allocations de renchérissement","     UVG annuities incl. dearness allowances"]
[null,null,null,"T.13.09","          (L2) Verpflichtung für die Zahlungen der Teuerungszulagen","        (L2) engagement pour les paiements des allocations de renchérissement","        (L2) Obligation for the payments of the dearness allowances"]
[null,null,null,"T.13.10","     (L3.1) UVG-Rückstellungen für Langfristleistungen","     (L3.1) provisions LAA pour prestations à long terme","     (L3.1) UVG provisions for long term benefits"]
[null,null,null,"T.13.11","     (L3.2) UVG-Rückstellungen für Kurzfristleistungen","     (L3.2) provisions LAA  pour prestations à court terme","     (L3.2) UVG provisions for short term benefits"]
[null,null,null,"T.13.12","Zinssensitivitäten der UVG-Leistungen (L 1), (L 2.1) und (L 3.1)","sensibilités aux taux d'intérêt des prestations LAA (L1), (L 2.1) et (L3)","Interest rate sensitivities of the UVG benefits (L1), (L 2.1) and (L3)"]
[null,null,null,"T.13.13","Sensitivität der Differenzgrösse ","sensibilité de la différence","Sensitivity of the difference term"]
[null,null,null,"T.13.14","Verpflichtungen des UVG-Bestandes ","engagements du portefeuille LAA","Obligations of the UVG portfolio"]
[null,null,null,"T.13.15",{"$f":"\"Statutarische Werte \n\" & _million & \" \" & sst_curr","v":"Statutarische Werte \nin Mio. CHF"},"valeurs statutaires en mio. CHF",{"$f":"\"Statutory values \" & _million & \" \" & sst_curr","v":"Statutory values in Mio. CHF"}]
[null,null,null,"T.13.16",{"$f":"_BE & \" der Verpflichtungen inkl. \" & _BE & \" der Verpflichtungen gegenüber Teuerungsfonds\"","v":"Best Estimate der Verpflichtungen inkl. Best Estimate der Verpflichtungen gegenüber Teuerungsfonds"},"best estimate des engagements y compris ceux envers le fonds de renchérissement","Best estimate of the liabilities incl. the best estimate of the obligations of the dearness funds"]
[null,null,null,"T.13.17","Deckungskapital für Grundrente","réserve mathématique (capital de couverture) pour la rente de base","Mathematical reserve for the base annuitiy"]
[null,null,null,"T.13.18",{"$f":"_BE & \"-Wert der Grundrente\"","v":"Best Estimate-Wert der Grundrente"},"valeur best estimate de la rente de base","Best estimate of the base annuitiy"]
[null,null,null,"T.13.19",{"$f":"\"Eingangsschadenrückstellung für Langfristleistungen am 1.1.\" & current_year","v":"Eingangsschadenrückstellung für Langfristleistungen am 1.1.2024"},{"$f":"\"provision initiale pour les prestations à long terme au 1.1.\" & current_year","v":"provision initiale pour les prestations à long terme au 1.1.2024"},{"$f":"\"Entry provision for long term benefits 1.1.\" & current_year","v":"Entry provision for long term benefits 1.1.2024"}]
[null,null,null,"T.13.20",{"$f":"\"Eingangsschadenrückstellung für Kurzfristleistungen am 1.1.\" & current_year","v":"Eingangsschadenrückstellung für Kurzfristleistungen am 1.1.2024"},{"$f":"\"provision initiale pour les prestations à court terme au 1.1.\" & current_year","v":"provision initiale pour les prestations à court terme au 1.1.2024"},{"$f":"\"Entry provision for short term benefits 1.1.\" & current_year","v":"Entry provision for short term benefits 1.1.2024"}]
[null,null,null,"T.13.21",{"$f":"\"Deckungskapital für festgesetzte Teuerungszulagen am 1.1.\" & current_year","v":"Deckungskapital für festgesetzte Teuerungszulagen am 1.1.2024"},{"$f":"\"réserve mathématique pour allocations de renchérissement fixées au 1.1.\" & current_year","v":"réserve mathématique pour allocations de renchérissement fixées au 1.1.2024"},{"$f":"\"Mathematical reserve for stipulated dearness allowances as at 1.1.\" & current_year","v":"Mathematical reserve for stipulated dearness allowances as at 1.1.2024"}]
[null,null,null,"T.13.22",{"$f":"\"geäufnetes Guthaben des Teuerungsfonds am 1.1.\" & current_year","v":"geäufnetes Guthaben des Teuerungsfonds am 1.1.2024"},{"$f":"\"Avoir accumulé du fonds de renchérissement au 1.1.\"  & current_year","v":"Avoir accumulé du fonds de renchérissement au 1.1.2024"},{"$f":"\"Accrued assets of the dearness funds as at 1.1.\" & current_year","v":"Accrued assets of the dearness funds as at 1.1.2024"}]
[null,null,null,"T.13.23","Grundrente und Langfristleistungen","rente de base et prestations à long terme","Base annuity and long term benfits"]
[null,null,null,"T.13.24","aktuelle CHF-Zinskurve","courbe de taux d'intérêt CHF courante","current CHF yield curve"]
[null,null,null,"T.13.25","Diskontfaktoren CHF-Zinskurve","facteurs d'actualisation issus de la courbe de taux d'intérêt CHF","discount factors CHF yield curve"]
[null,null,null,"T.13.26",{"$f":"\"Barwert bezüglich Realzinsen \" & _million & \" \" & sst_curr & \" (nur für Informationszwecke)\"","v":"Barwert bezüglich Realzinsen in Mio. CHF (nur für Informationszwecke)"},{"$f":"\"valeur actualisée relative aux  taux d'interêts réels \" & _million & \" \" & sst_curr & \" (pour information)\"","v":"valeur actualisée relative aux  taux d'interêts réels in Mio. CHF (pour information)"},{"$f":"\"Present value w.r.t. CHF - real yieldcurve \" & _million & \" \" & sst_curr","v":"Present value w.r.t. CHF - real yieldcurve in Mio. CHF"}]
[]
[]
[null,{"$f":"\"_\" & $D267","v":"_NL_IR"},{"$f":"IF(Language=\"EN\",$G267,IF(Language=\"DE\",$E267,$F267))","v":"Schadenversicherung: Berechnung des Versicherungsrisikos für PY-Schäden, CY-Normalschäden und URR-Schäden"},"NL_IR","Schadenversicherung: Berechnung des Versicherungsrisikos für PY-Schäden, CY-Normalschäden und URR-Schäden","Assurance dommages: calcul des risque d'assurance pour PY-sinistres PY, sinistres ordinaires CY et sinistres URR","Non-Life: Insurance Risk for calculation of PY-losses, CY-attritional losses and URR-losses"]
[null,"_PY_CY_URR_Risks","Rückstellungsrisiken und Kleinschäden","PY_CY_URR_Risks","Rückstellungsrisiken und Kleinschäden","risques de provisions et de sinistres ordinaires","Reserve risk and attritional losses"]
[null,"_PY_CY_URR_Risks_CH","Rückstellungsrisiken und Kleinschäden ohne Elementarschadenpool","PY_CY_URR_Risks_CH","Rückstellungsrisiken und Kleinschäden ohne Elementarschadenpool","risques de provisions et de sinistres ordinaires sans le pool des dommages naturels","Reserve risk and attritional losses without elementary damage pool"]
[null,"_Defaultparameter","SST-Standardwerte","Defaultparameter","SST-Standardwerte","valeurs SST par défaut ","SST Default parameter"]
[null,"_SD","Standardabweichung","SD","Standardabweichung","écart type","Standard deviation"]
[null,"_Reserves_for_SST","Für Risikomessung verwendete Rückstellungen","Reserves_for_SST","Für Risikomessung verwendete Rückstellungen","provisions retenues pour le calcul SST","Reserves used for SST Calculation"]
[null,"_Applied","Verwendet","Applied","Verwendet","retenu","Applied"]
[null,"_LN_Parameter","Parameter der Lognormalverteilung","LN_Parameter","Parameter der Lognormalverteilung","paramètres de la distribution lognormale","Parameter of lognormal distribution"]
[null,"_ES_LN","Expected Shortfall mit Lognormal-Verteilung","ES_LN","Expected Shortfall mit Lognormal-Verteilung","expected shortfall avec la distribution lognormale","Expected Shortfall with lognormal distribution"]
[null,"_ES_Factor","Expected-Shortfall-Faktor","ES_Factor","Expected-Shortfall-Faktor","facteur pour expected shortfall","Expected Shortfall factor"]
[null,"_single_claims","Einzelschäden","single_claims","Einzelschäden","sinistres individuels","single losses"]
[null,"_risk_disc","Risiko, mit Diskonteffekt","risk_disc","Risiko, mit Diskonteffekt","risque, avec actualisation ","Risk distribution, discounted"]
[null,"_LN_Parameter_nach_Schock","Parameter der Lognormalverteilung inklusive Inflationsschock","LN_Parameter_nach_Schock","Parameter der Lognormalverteilung inklusive Inflationsschock","paramètres de la distribution lognormale y compris le choc d'inflation","Parameter of lognormal distribution inclusive inflation shock"]
[null,"_risk_disc_nach_Schock","Risiko, mit Diskonteffekt inklusive Inflationsschock","risk_disc_nach_Schock","Risiko, mit Diskonteffekt inklusive Inflationsschock","risque, avec actualisation y compris le choc d'inflation","Risk distribution, discounted, inclusive inflation shock"]
[null,"_Impact_shock","Auswirkung des Inflationsschocks","Impact_shock","Auswirkung des Inflationsschocks","Impact du choc d'inflation","Impact of inflation shock"]
[]
[null,"_NL_IR_default","Schadenversicherung: Versicherungsrisiko Default","NL_IR_default","Schadenversicherung: Versicherungsrisiko Default","Assurance dommages: risques d'assurance par défaut","Non-Life: Insurance Risk default"]
[null,null,null,"T.15.01","Branchen, bei denen der Versicherer gemäss seinem Marktanteil an einem marktweiten Ereignisschaden (Kumulschaden) beteiligt ist","Branches où l'assureur participe selon sa part de marché au sinistre événementiel de marché","LoBs for which the insurer participates at the market event loss according to its market share"]
[null,null,null,"T.15.02","Eigener Anteil am Ereignisschaden","part de marché de la société relative au sinistre événementiel ","Own market share on event losses"]
[null,null,null,"T.15.03_old","Sach (Betriebsunterbrechung)","biens (choses) (interruption d'exploitation)","Property (business interruption)"]
[null,null,null,"T.15.03","Sach (übrige Ereignisschäden)","biens (choses) (autres dommages naturels)","Property (other event losses)"]
[null,null,null,"T.15.04","MFK (hauptsächlich Hagel)","casco véhicules à moteur (essentiellement grêle)","Motor hull (mainly hail)"]
[null,null,null,"T.15.05","Elementarschadenversicherung ES-AVO (Normal- und Grossschäden aggregiert)","dommages dus à des événements naturels DN-OS (aggrégation des sinistres ordinaires et des grand sinestres)","Swiss natural perils insurance ES-AVO (aggregagtion of normal and large claims)"]
[]
[null,{"$f":"\"_\" & $D291","v":"_NL_Result"},{"$f":"IF(Language=\"EN\",$G291,IF(Language=\"DE\",$E291,$F291))","v":"Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis"},"NL_Result","Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis","Assurance dommages: résultat d'assurance attendu","Non-Life: Expected insurance result"]
[null,"_NL_CH_Direct",{"$f":"IF(Language=\"EN\",$G292,IF(Language=\"DE\",$E292,$F292))","v":"Schweizer Direktgeschäft"},"NL_CH_Direct","Schweizer Direktgeschäft","affaires suisses directes","Swiss insurance business"]
[null,"_NL_Non-CH_Direct",{"$f":"IF(Language=\"EN\",$G293,IF(Language=\"DE\",$E293,$F293))","v":"Ausländ. Direktgeschäft"},"NL_Non-CH_Direct","Ausländ. Direktgeschäft","affaires directes étrangères","Non-Swiss insurance business"]
[null,"_NL_RI",{"$f":"IF(Language=\"EN\",$G294,IF(Language=\"DE\",$E294,$F294))","v":"Aktive Rückversicherung"},"NL_RI","Aktive Rückversicherung","réassurance active","Active reinsurance business"]
[null,"_InsuranceResult",{"$f":"IF(Language=\"EN\",$G295,IF(Language=\"DE\",$E295,$F295))","v":"Erwartetes versicherungstechnisches Ergebnis"},"InsuranceResult","Erwartetes versicherungstechnisches Ergebnis","résultat d'assurance attendu","Expected insurance result"]
[null,"_T.16.01",null,"T.16.01","Übrige","autres","Other"]
[]
[null,{"$f":"\"_\" & $D298","v":"_NL_MVM"},{"$f":"IF(Language=\"EN\",$G298,IF(Language=\"DE\",$E298,$F298))","v":"Schadenversicherung: Mindestbetrag"},"NL_MVM","Schadenversicherung: Mindestbetrag","Assurance dommages: montant minimum","Non-Life: Minimum value margin"]
[null,"_MVM","Mindestbetrag","MVM","Mindestbetrag","montant minimum","Minimum value margin"]
[null,"_CoC","Kapitalkostensatz","CoC","Kapitalkostensatz","taux des coûts du capital","Cost of capital (spread over risk-free)"]
[null,"_Sum_of_PV_of_CoC","Summe diskontierter zukünftiger Kapitalkosten","Sum_of_PV_of_CoC","Summe diskontierter zukünftiger Kapitalkosten","somme des coûts du capital futurs actualisés","Sum of discounted future cost of capital"]
[null,"_Annual_projected_CoC","Projektion der jährlichen Kapitalkosten","Annual_projected_CoC","Projektion der jährlichen Kapitalkosten","projection des coûts du capital annuels","Annual cost of capital of projected risk"]
[null,"_CoCs","nominale zukünftige Kapitalkosten","CoCs","nominale zukünftige Kapitalkosten","coûts du capital futurs en chiffres nominaux","Undiscounted future costs of capital"]
[null,"_PV_of_CoC","Barwert zukünftiger Kapitalkosten","PV_of_CoC","Barwert zukünftiger Kapitalkosten","valeur actualisée des coûts du capital futurs","Present value of future costs of capital"]
[null,"_maturity","Fälligkeit (in Jahren)","maturity","Fälligkeit (in Jahren)","échéance (en années)","Time to maturity (in years)"]
[null,"_risk_run_off","Risikoabwicklung","risk_run_off","Risikoabwicklung","liquidation du risque","risk run-off"]
[null,null,null,"T.17.01","Diskontfaktoren","facteurs d'actualisation","discount factors"]
[null,null,null,"T.17.02","Bilanzzeitpunkt (Erwartungswert zum Zeitpunkt t=0)","moment du bilan (valeur attendue en t=0)","Date of balance sheet statement (expectation as of t=0)"]
[null,null,null,"T.17.03","Rückstellungen für PY","provisions pour PY","Provisions for PY"]
[null,null,null,"T.17.04","Rückstellungen zu t=0","provisions en t=0","Provisions at t=0"]
[null,null,null,"T.17.05","Erwartete Schäden für CY","sinistres CY attendus","Expected total losses for CY"]
[null,null,null,"T.17.06","Aggregat aus Normalschäden, Gross-und Kumulschäden und NatCat zu t=1","sinistres aggrégés ordinaires, grands, événementiels y compris cat nat en t=1","Aggregated attritional, large and event losses including NatCat at t=1"]
[null,null,null,"T.17.07","Erwartete Schäden für URR","sinistres URR attendus","Expected total losses for URR"]
[null,null,null,"T.17.08","URR zu t=1","URR en t=1","URR at t=1"]
[null,null,null,"T.17.09","Kreditrisiko aus passiver Rückversicherung oder Retrozession","risques de crédit de la réassurance ou la rétrocession sortante","Credit risk from outgoing (passive) reinsurance or retrocession"]
[null,null,null,"T.17.10","Gesamtauszahlungsmuster für PY","cadence de paiements PY totale","Total PY loss pattern"]
[null,null,null,"T.17.11","Gesamtauszahlungsmuster für CY","cadence de paiements CY totale","Total CY loss pattern"]
[null,null,null,"T.17.12","Gesamtauszahlungsmuster für URR (1 Anfalljahr)","cadence de paiements URR totale (une année d'occurrence )","Total URR loss pattern (1 accident year)"]
[null,null,null,"T.17.12a","Gesamtauszahlungsmuster für URR ","cadence de paiements URR totale","Total URR loss pattern"]
[null,null,null,"T.17.13","Premium Pattern","cadence de primes","Premium pattern"]
[null,null,null,"T.17.14","inkrementelles Earning-Muster für die unverdiente Prämie","cadence d'acquisition incrémentielle URR","Earning pattern incremental for URR"]
[null,null,null,"T.17.15","Risk run off pattern","cadence du risque run off","Risk run off pattern"]
[null,null,null,"T.17.16",{"$f":"\"Monetärer Betrag der erwarteten Zahlungen \" & _million & \" \" & sst_curr","v":"Monetärer Betrag der erwarteten Zahlungen in Mio. CHF"},{"$f":"\"valeur monétaire des paiements attendus \" & _million & \" \" & sst_curr","v":"valeur monétaire des paiements attendus in Mio. CHF"},{"$f":"\"Monetary amount of expected payments \"  & _million & \" \" & sst_curr","v":"Monetary amount of expected payments in Mio. CHF"}]
[null,null,null,"T.17.17","Erwartete Eingangsrückstellungen für verdientes Geschäft zu Beginn des Jahres","provisions attendues initiales pour les affaires acquises au début de l'année","Expected entry reserves for earned business as at beginning of year"]
[null,null,null,"T.17.18","Berechnung basierend auf eigene Eingaben (Eingabe optional)","calcul basé sur des propres entrées  (entrée facultative)","Calculation based on own input insurer (optional input)"]
[null,null,null,"T.17.19","Zukünftige Expected Shortfalls zu Beginn des Jahres","expected shortfalls futurs au début de l'année","Future Expected Shortfalls as at beginning of the year"]
[null,null,null,"T.17.20","Berechnungsvorschlag basierend auf Risikowerten (aus dem Template)","Proposition de calcul basée sur les valeurs de risque (du template)","Calculation proposal calculated on risk values (from template)"]
[null,null,null,"T.17.21","Zukünftige Expected Shortfalls zu Beginn des Jahres","expected shortfalls futurs au début de l'année","Future Expected Shortfalls as at beginning of the year"]
[null,null,null,"T.17.22","CY (Aggregat aus Normalschäden, Grossschäden und NatCat)","CY (agrégat des sinitres ordinaires, grands et cat nat)","CY (Aggregated attritional, large and NatCat losses)"]
[null,null,null,"T.17.23","Quelle (default): NL_Distributions oder direkte Berechnung, falls möglich","Source (defaut): NL_Distributions ou calcul direct, si possible\n","Source (default): NL_Distributions or direct calculation if possible"]
[null,null,null,"T.17.24","NL_Insurance_Risk_default (nur Schweizer Direktgeschäft, nur Normalschäden ohne Kumul-und Grossschäden)","NL_Insurance_Risk_default (uniquement affaires suisses et uniquement sinistres ordinaires sans grands sinistres et sans sinistres événementiels)","NL_Insurance_Risk_default (only CH Direct and only attritional losses without large losses and without event losses)"]
[null,null,null,"T.17.25","Indikator ob Grossschäden modelliert werden","Indicateur signifiant si les grands sinistres sont modélisés","Indicator whether Large Losses are modelled"]
[null,null,null,"T.17.26","Indikator ob Kumulschäden modelliert werden","Indicateur signifiant si les sinistres événementiels sont modélisés","Indicator whether Event Losses are modelled"]
[null,null,null,"T.17.27","NL_Insurance_Risk (nur Schweizer Direktgeschäft, nur Normalschäden ohne Kumul-und Grossschäden)","NL_Insurance_Risk (uniquement affaires suisses et uniquement sinistres ordinaires sans grands sinistres et sans sinistres événementiels)","NL_Insurance_Risk (only CH Direct and only attritional losses without large losses and without event losses)"]
[null,null,null,"T.17.28"]
[]
[]
[null,{"$f":"\"_\" & $D338","v":"_NL_Distr"},{"$f":"IF(Language=\"EN\",$G338,IF(Language=\"DE\",$E338,$F338))","v":"Schadenversicherung: Verteilungen"},"NL_Distr","Schadenversicherung: Verteilungen","Assurance dommages: distributions","Non-Life: Distributions"]
[null,null,null,"T.18.01","diskontierte Verteilung der/des","distribution actualisée de","Discounted distribution of:"]
[null,null,null,"T.18.02","aggregierten CY-Grossschäden (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)","grands sinistres CY agrégées (CH-directe, non-CH-directe et ré. active)","annual incurred loss of CY- large claims - total (Aggregate of CH direct, Non-CH direct, active RI) "]
[null,null,null,"T.18.03","aggregierten CY-Naturkatastrophenschäden (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)","sinistres cat nat CY agrégées (CH-directe, non-CH-directe et ré. active)","annual incurred loss of CY - Nat Cat claims total (Aggregate of CH direct, Non-CH direct, active RI)"]
[null,null,null,"T.18.04","aggregierten CY-Normalschäden (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)","sinistres ordinaires CY agrégés (CH-directe, non-CH-directe et ré. active)","annual incurred loss of CY - attritional claims - total (Aggregate of CH direct, Non-CH direct, active RI)"]
[null,null,null,"T.18.05","aggregierten CY-Gesamtschäden  (Aggregat über CH-Direct, Non-CH-Direct und aktive RV und über Normal-, Gross,- Kumul- und Naturkatastrophenschäden)","sinistres CY agrégés (CH-directe, non-CH-directe et ré. active ainsi que ordinaires, grands et événementiels et cat nat )","annual incurred loss of CY - total (Aggregate of CH direct, Non-CH direct, active RI, attritional, Large and NatCat)"]
[null,null,null,"T.18.06","aggregierten PY-Gesamtschäden  (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)","sinistres PY agrégés (CH-directe, non-CH-directe et ré. active)","annual loss of PY - claims - total (Aggregate of CH direct, Non-CH direct, active RI)"]
[null,null,null,"T.18.07","aggregierten URR-Gesamtschäden  (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)","sinistres URR agrégés (CH-directe, non-CH-directe et ré. active)","annual loss of URR - claims - total (Aggregate of CH direct, Non-CH direct, active RI)"]
[null,null,null,"T.18.08","aggregierten Versicherungsschäden  (Aggregat über PY, CY und URR)","sinistres d'assurance agrégés (PY, CY et URR)","total - insurance claims (Aggregate of CY, PY claims and URR)"]
[null,null,null,"T.18.09","versicherungstechnischen Ergebnisses (zentriert)","résultat d'assurance (centré)","technical result (centred)"]
[null,null,null,"T.18.10","Kumulative Verteilungsfunktion","fonction de distribution cumulée (CDF)","cumulative distribution function"]
[null,null,null,"T.18.11","Erwartungswert","valeur attendue","expected value calulation"]
[null,null,null,"T.18.12","VaR Berechnung\nIndikator: (F(x)> 1-alpha)","calcul VaR \nindicatrice: (F(x)> 1-alpha) ","VaR calculation\nIndicator: (F(x)> 1-alpha)"]
[null,null,null,"T.18.13","Beitrag zum Expected Shortfall","contribution à l'expected shortfall ","contribution to expected shortfall"]
[null,null,null,"T.18.14","VaR Berechnung Indikator (F(x)<alpha)","calcul VaR indicatrice (F(x)<alpha)","VaR calculation Indicator (F(x)<alpha)"]
[null,null,null,"T.18.15","check: Erwartungswert sollte 0 sein","vérification: l'espérance devrait être nulle","check: expected value should be 0"]
[null,null,null,"T.18.16","Berechnet aus diskretisierter Verteilung:","Calculé à partir de la distribution discrétisée :","Calculated from disretised distribution:"]
[null,null,null,"T.18.17","Berechnet aus eigener Simulation:","Calculé à partir de sa propre simulation :","Calculated from own simulation:"]
[null,null,null,"T.18.18","Gewählter Wert:","Valeur sélectionnée :","Selected value:"]
[]
[]
[null,{"$f":"\"_\" & $D359","v":"_Input_Market_risk"},{"$f":"IF(Language=\"EN\",$G359,IF(Language=\"DE\",$E359,$F359))","v":"Schadenversicherung: Eingaben für das Marktrisikostandardmodell und die Aggregation"},"Input_Market_risk","Schadenversicherung: Eingaben für das Marktrisikostandardmodell und die Aggregation","Assurance dommages: entrées pour le modèle de risques de marché et pour l'agrégation","Non-Life: Input for market risk and aggregation"]
[null,"_Scenario",{"$f":"IF(Language=\"EN\",$G360,IF(Language=\"DE\",$E360,$F360))","v":"Szenario"},"Scenario","Szenario","Scénario","Scenario"]
[null,"_S2.1",{"$f":"IF(Language=\"EN\",$G361,IF(Language=\"DE\",$E361,$F361))","v":"S2.1 Ausfall der Rückversicherer "},"S2.1","S2.1 Ausfall der Rückversicherer ","S2.1 Défaillance du réassureur","S2.1 Default of the reinsurer"]
[null,"_PaymentPattern",{"$f":"IF(Language=\"EN\",$G362,IF(Language=\"DE\",$E362,$F362))","v":"Auszahlungsmuster"},"PaymentPattern","Auszahlungsmuster","cadence de paiement","payment pattern"]
[null,null,null,"T.19.01","I. Erwartete Zahlungsflüsse für PY (ohne UVG Renten), CY und URR zur Risikomessung der Zinssensivitäten","I. cash flows attendus pour PY (sans rentes UVG), CY et URR destinés à la mesure du risque des sensibilités aux taux d'intérêt","I. Expected cash flows for PY, CY & URR claims combined (UVG annuities excluded)  "]
[null,null,null,"T.19.02","Inkrementelle Zahlungen für PY, CY und URR in absoluten Beträgen pro Währung","paiements incrémentiels pour PY, CY, URR en montants absolus par monnaie","Incremental payments for PY, CY & URR claims in absolute amounts by currency"]
[null,null,null,"T.19.03","Total des erwarteten Zahlungsflusses","Total des cash flows attendus","Total expected cash flow"]
[null,null,null,"T.19.04",{"$f":"\"II. Versicherungstechnische Zahhlungsflüsse als Basis zur Risikomessung für das Zinsrisiko im Marktrisikomodell \" & _million & \" \" & sst_curr","v":"II. Versicherungstechnische Zahhlungsflüsse als Basis zur Risikomessung für das Zinsrisiko im Marktrisikomodell in Mio. CHF"},{"$f":"\"II. cash flows d'assurance destinés à la mesure du risque de taux d'interêt dans le modèle de risques de marché \" & _million & \" \" & sst_curr","v":"II. cash flows d'assurance destinés à la mesure du risque de taux d'interêt dans le modèle de risques de marché in Mio. CHF"},{"$f":"\"II. Insurance liability cash flows for the market risk standard model \" & _million & \" \" & sst_curr","v":"II. Insurance liability cash flows for the market risk standard model in Mio. CHF"}]
[null,null,null,"T.19.05",{"$f":" \"II.a Relevante Bilanzpositionen zur Bestimmung des Zinsrisikos aus versicherungstechnischen Zahlungsflüssen im Marktrisikomodell \" & _million & \" \" & sst_curr","v":"II.a Relevante Bilanzpositionen zur Bestimmung des Zinsrisikos aus versicherungstechnischen Zahlungsflüssen im Marktrisikomodell in Mio. CHF"},{"$f":"\"II.a Positions du bilan à retenir pour les cash flows des affaires d'assurance qui sont pris en compte dans le calcul du risque d'intérêt dans le modèle de risques de marché \" & _million & \" \" & sst_curr","v":"II.a Positions du bilan à retenir pour les cash flows des affaires d'assurance qui sont pris en compte dans le calcul du risque d'intérêt dans le modèle de risques de marché in Mio. CHF"},{"$f":" \"II.a Balance sheet positions relevant for the insurance liability cash flows for the market risk standard model \" & _million & \" \" & sst_curr","v":"II.a Balance sheet positions relevant for the insurance liability cash flows for the market risk standard model in Mio. CHF"}]
[null,null,null,"T.19.06","Bilanzpositionen für versicherungstechnische Zahlungsflüsse","Positions du bilan pour les cash flows d'assurance","Positions for insurance liability cash flows "]
[null,null,null,"T.19.07","SST-Bilanz - Kontonummer","numéro de compte du bilan SST\n","SST balance sheet account number"]
[null,null,null,"T.19.08","Statutarische Bilanz - Kontonummer","numéro de compte de bilan statutaire","Statutory account number "]
[null,null,null,"T.19.09","Link zu bisherigen Eingaben im Template, nicht diskontiert","liens à partir des entrées du template, non actualisé","Link to hitherto existing inputs in the template, undiscounted"]
[null,null,null,"T.19.10","Link zu bisherigen Eingaben im Template, diskontiert","liens à partir des entrées du template, actualisé","Link to hitherto existing inputs in the template, discounted"]
[null,null,null,"T.19.11","Zusätzliche Eingabe durch das Unternehmen, nicht diskontiert","entrées supplémentaires par l'entreprise, non actualisé ","Additional required inputs, undiscounted"]
[null,null,null,"T.19.11a","Zusätzliche Eingabe durch das Unternehmen, diskontiert","entrées supplémentaires par l'entreprise, actualisé ","Additional required inputs, discounted"]
[null,null,null,"T.19.12","Basis des Zahlungsflusses, nicht diskontiert","base de cash flows, non actualisé","Basis of the cashflow, undiscounted"]
[null,null,null,"T.19.13","Aktiven","actifs","Assets"]
[null,null,null,"T.19.14","Forderungen gegenüber Versicherungsnehmern und Agenten","Créances sur les preneurs d'assurance et agents","Receivables from policyholders and agents "]
[null,null,null,"T.19.15","Forderungen gegenüber Versicherungsgesellschaften (Premium recoverables)","Créances sur des compagnies d'assurance (premium recoverables)","Receivables vis-à-vis insurance companies"]
[null,null,null,"T.19.16","Direktversicherung: Schadenversicherungsgeschäft","Assurance directe : assurance dommages","Direct insurance: non-life insurance business"]
[null,null,null,"T.19.16a","Aktive Rückversicherung: Sonstiges Geschäft (URR zu t=0)","Réassurance active : autres affaires (URR en t=0)","Reinsurance: other business (URR at t=0)"]
[null,null,null,"T.19.16b","Direktversicherung: Sonstiges Geschäft (URR zu t=0)","Assurance directe :  autres affaires (URR en t=0)","Direct insurance: other business (URR at t=0)"]
[null,null,null,"T.19.17","davon Anteil Rückversicherer (Schaden) am Überschussfonds","dont part des réassureurs (dommages) dans le fonds d'excédents","of which share of reinsurers (casuality) to the surplus funds"]
[null,null,null,"T.19.18","Direktversicherung: Krankenversicherungsgeschäft","Assurance directe : assurance-maladie","Direct insurance: health insurance business"]
[null,null,null,"T.19.19","Aktive Rückversicherung","Réassurance active","Active Reinsurance"]
[null,null,null,"T.19.20","Fremdkapital","Capital étranger","Liabilities"]
[null,null,null,"T.19.21","Schadenversicherung: Best Estimate der Versicherungsverpflichtungen (Schaden): Brutto","Best estimate des engagements d'assurance (dommage): brut","Best estimate of insurance liabilities (non-life): gross"]
[null,null,null,"T.19.22","davon Best Estimate der Verpflichtungen des UVG-Bestandes: Brutto","dont Best estimate des engagements d'assurance du portefeuille LAA: brut","of which best estimate of insurance liabilities of the UVG portfolio"]
[null,null,null,"T.19.22a","Best Estimate der sonstigen Versicherungsverpflichtungen (Schaden): Brutto (hier nur URR zu t=0)","Best estimate des autres engagements d'assurance (dommages): bruts (ici uniquement URR en t=0)","Best estimate of other insurance liabilities (non-life): gross (here only URR at t=0)"]
[null,null,null,"T.19.23","Krankenversicherung (direktes Geschäft): davon Best Estimate der Versicherungsverpflichtungen Einzelkranken: Brutto","Assurance maladie (affaires directes): dont best estimate des engagements d'assurance de l'assurance-maladie individuelle: brut ","Health insurance (direct business): of which best estimate of insurance liabilities individual health insurance: gross"]
[null,null,null,"T.19.24","Krankenversicherung (direktes Geschäft): davon Best Estimate der Versicherungsverpflichtungen Kollektivtaggeld: Brutto","Assurance maladie (affaires directes): dont best estimate des engagements d'assurance de l'assurance collective d’indemnités journalières: brut","Health insurance (direct business): of which best estimate of insurance liabilities daily allowance: gross"]
[null,null,null,"T.19.25","Aktive Rückversicherung: Schadenversicherungsgeschäft","Réassurance active: assurance dommages","Reinsurance: non-life insurance business"]
[null,null,null,"T.19.26","Rückstellungen für vertragliche Überschussbeteiligungen und Überschussfonds","Provisions pour parts d'excédents contractuels et provisions pour fonds d'excédents: brutes","Reserves for contractual profit participation and reserves for surplus funds: gross"]
[null,null,null,"T.19.27",{"$f":" \"II.b Versicherungstechnische Zahlungsflüsse aus dem Risikomodel als Basis für das Marktrisiko-Standardmodell \" & _million & \" \" & sst_curr","v":"II.b Versicherungstechnische Zahlungsflüsse aus dem Risikomodel als Basis für das Marktrisiko-Standardmodell in Mio. CHF"},{"$f":"\"II.b cash flows d'assurance issus du modèle de risque comme base pour le modèle standard de risques de marché \" & _million & \" \" &  sst_curr","v":"II.b cash flows d'assurance issus du modèle de risque comme base pour le modèle standard de risques de marché in Mio. CHF"},{"$f":" \"II.b Insurance liability cash flows from risk model for the market risk standard model \" & _million & \" \" & sst_curr","v":"II.b Insurance liability cash flows from risk model for the market risk standard model in Mio. CHF"}]
[null,null,null,"T.19.28",{"$f":"\"Erwartete Schäden für CY \"&_million & \" \"  & sst_curr","v":"Erwartete Schäden für CY in Mio. CHF"},{"$f":"\"Sinistres attendus pour CY \" & _million & \" \" & sst_curr","v":"Sinistres attendus pour CY in Mio. CHF"},{"$f":"\"Provisions for CY claims \" & _million & \" \"& sst_curr","v":"Provisions for CY claims in Mio. CHF"}]
[null,null,null,"T.19.29",{"$f":"\"Erwartete Schäden für URR \"&_million  & \" \" & sst_curr","v":"Erwartete Schäden für URR in Mio. CHF"},{"$f":"\"Sinistres attendus pour URR \" & _million & \" \" & sst_curr","v":"Sinistres attendus pour URR in Mio. CHF"},{"$f":"\"Provisions for URR claims \" & _million & \" \"& sst_curr","v":"Provisions for URR claims in Mio. CHF"}]
[null,null,null,"T.19.30","III. Vorgeschlagene Zahlungsflüsse PY (ohne UVG Renten), CY & URR Schäden aus den Eingaben im Template","III. Flux de paiements proposés PY (sans rentes LAA), CY & URR sinistres selon les entrées du template","III. Suggested Cash flows for PY, CY & URR (Basis CY-Pattern) claims combined from NL-Inputs (UVG annuities excluded)"]
[null,null,null,"T.19.31","Bemerkung: Zahlungszeitpunkte für Prämien und Kosten werden zum Zeitpunkt 1.1.JJJJ 0:00 angenommen, dagegen nimmt als Zahlungszeitpunkte für Leistungen den 31.12.JJJJ 24:00 eines Jahres an, darum müssen die Eingaben für Prämien um ein Jahr nach vorn verschoben werden zu dem Zeitpunkt 31.12.(JJJJ-1) 24:00","Remarque: Les moments de paiement pour primes et charges sont supposés avoir lieu le 01.01.YYYY à 0:00 heure, au contraire des moments de paiements pour prestations dans l'année supposés avoir lieu le 31/12/YYYY à 24:00 h., si bien que les entrées pour les primes sont déplacés à l'année précédente au moment 31.12.(YYYY-1) à 24:00 h.","Note: Premium cashflows are assumed to take place at 1/1/YYYY 0:00, whereas liability cashflows are assumed to take place the 31/12/YYYY 24:00 of any year, therefore the premium cashflow needs to be shifted to one year before to take place at 31/12/(YYYY-1) 24:00"]
[null,null,null,"T.19.32","Rückstellungen für vertragliche Überschussbeteiligungen und Überschussfonds - Auszahlungsmuster","Provisions pour parts d'excédents contractuels et provisions pour fonds d'excédents: brutes - cadence de paiement","Reserves for contractual profit participation and reserves for surplus funds: gross - payment pattern"]
[null,null,null,"T.19.33","Total Auszahlungsmuster zur Berechnung des Chi-Faktors","Total de cadence des paiements pour le calcul du facteur Chi","Total payment pattern as basis for the calculation of the Chi-factor"]
[null,null,null,"T.19.34","Absoluter Betrag der erwarteten Zahlungen","Montant absolu des paiements attendus","Monetary amount of expected payments"]
[null,null,null,"T.19.35","Basisgrösse","Grandeur de base","Base amount"]
[null,null,null,"T.19.36","IV. Delta-Sensitivitäten für UVG Renten","IV. Sensibilités Delta pour les rentes LAA","IV. Delta-sensitivities for UVG annuities "]
[null,null,null,"T.19.37","Summe der erwarteten zukünftigen Zahlungen (PY, CY & URR >=16 Jahre) geteilt durch die Summe aller erwarteten zukünftigen Zahlungen (PY, CY & URR), nicht diksontiert","Somme des paiements futurs attendus (PY, CY & URR >=16 ans) divisée par la somme de tous les paiement futurs attendus (PY, CY & URR), non actualisé","Sum of best estimate of future payments (PY, CY & URR >=16 yrs) divided by total best estimate of future payments (PY, CY & URR), undiscounted"]
[null,null,null,"T.19.38","VI. Übertrag Werte ins FDS: Versicherungstechnisches Risiko Schadengeschäft ","VI. Transfer des valeurs dans la FDS: risque d'assurance dommages","VI. Carry forward to the FDS: Insurance risk nonlife"]
[null,null,null,"T.19.39","VIII. Kreditrisiko aus versicherungstechnischen Positionen","VIII. Risque de crédit lié aux positions de souscription","VIII. Credit risk from underwriting positions"]
[null,null,null,"T.19.40","Exponierung von Versicherungspositionen gegenüber Drittparteien, z.B. Rückversicherung / Retrozession","Exposition des positions d'assurance à des parties non affiliées, par exemple la réassurance ou la rétrocession.","Exposures of insurance positions vis-à-vis third parties, e.g. reinsurance and retrocession"]
[null,null,null,"T.19.41","Positionsklasse SA-BIZ","Classes de positions (SA-BRI)","Position categories (SA-BIS)"]
[null,null,null,"T.19.42","Rating / Instrument","Rating / Instrument","Rating / Instrument"]
[null,null,null,"T.19.43","Risikogewicht","Pondération du risque","Risk weight"]
[null,null,null,"T.19.44","Exposure ohne Kreditrisikominderung (CRM)","Exposition sans diminution du risque de crédit (CRM)","Exposure without credit risk mitigation (CRM)"]
[null,null,null,"T.19.45","Besicherte Positionen","Positions adossées à des sûretés","Collateralised positions"]
[null,null,null,"T.19.46","Garantien und Kreditderivate","Garanties et dérivés de crédit","Guarantees and credit derivatives"]
[null,null,null,"T.19.47","Risikogewichtete Positionen nach CRM","Positions pondérées selon le risque après CRM","Risk weighted positions after CRM"]
[null,null,null,"T.19.48","Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","Classes de positions (AS-BRI) avec notations externes","Position categories (SA-BIS) applying external ratings "]
[null,null,null,"T.19.49","A7 Unternehmen","A7 Entreprises ","A7 Corporate positions"]
[null,null,null,"T.19.50","A7.1a - A7.1d siehe Abschnitt 5 Techn. Beschr. SM Kreditrisiko","A7.1a - A7.1d Voir la section 5 de la description technique du modèle standard Risque de crédit","A71a - A7.1d see section 5 technical description SM for credit risk"]
[null,null,null,"T.19.51","Nicht-gerated","Sans notation","Not rated"]
[null,null,null,"T.19.52","Total","Total","Total"]
[null,null,null,"FDS_1","Versicherungstechnisches Risiko Schadengeschäft ","Risques d'assurance  - affaires dommages ","Underwriting risk – claims business "]
[null,null,null,"FDS_2",{"$f":" \"Rückstellungsrisiko \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"Rückstellungsrisiko (Netto)"},{"$f":"\"Risque de provisions \" & IF(Net,\"(net)\",\"(brut)\")","v":"Risque de provisions (net)"},{"$f":"\"Reserve risk \" & IF(Net,\"(net)\",\"(gross)\")","v":"Reserve risk (net)"}]
[null,null,null,"FDS_3",{"$f":"\"Diskontierter erwarteter Schadenaufwand Normalschäden \"& IF(Net,\"(Netto)\",\"(Brutto)\")","v":"Diskontierter erwarteter Schadenaufwand Normalschäden (Netto)"},{"$f":"\"Charge de sinistres attendue actualisée pour les sinistres ordinaires, à l’exclusion des catastrophes naturelles \"  & IF(Net,\"(net)\",\"(brut)\")","v":"Charge de sinistres attendue actualisée pour les sinistres ordinaires, à l’exclusion des catastrophes naturelles (net)"},{"$f":"\"Discounted expected claims expenditure from normal losses \"  & IF(Net,\"(net)\",\"(gross)\")","v":"Discounted expected claims expenditure from normal losses (net)"}]
[null,null,null,"FDS_4",{"$f":"\"Diskontierter erwarteter Schadenaufwand Grossschäden exkl. Naturkatastrophen \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"Diskontierter erwarteter Schadenaufwand Grossschäden exkl. Naturkatastrophen (Netto)"},{"$f":"\"Charge de sinistres attendue actualisée pour les grands sinistres, à l’exclusion des catastrophes naturelles \"  & IF(Net,\"(net)\",\"(brut)\")","v":"Charge de sinistres attendue actualisée pour les grands sinistres, à l’exclusion des catastrophes naturelles (net)"},{"$f":"\"Discounted expected claims expenditure from major losses excl. natural catastrophes \"  & IF(Net,\"(net)\",\"(gross)\")","v":"Discounted expected claims expenditure from major losses excl. natural catastrophes (net)"}]
[null,null,null,"FDS_5",{"$f":"\"Diskontierter erwarteter Schadenaufwand Naturkatastrophen \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"Diskontierter erwarteter Schadenaufwand Naturkatastrophen (Netto)"},{"$f":"\"Charge de sinistres attendue actualisée pour les catastrophes naturelles \"  & IF(Net,\"(net)\",\"(brut)\")","v":"Charge de sinistres attendue actualisée pour les catastrophes naturelles (net)"},{"$f":"\"Discounted expected claims expenditure from natural catastrophes \"  & IF(Net,\"(net)\",\"(gross)\")","v":"Discounted expected claims expenditure from natural catastrophes (net)"}]
[null,null,null,"FDS_6",{"$f":"\"Zentriertes Neuschadenrisiko \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"Zentriertes Neuschadenrisiko (Netto)"},{"$f":" \"Risque centré de nouveaux sinistres \" & IF(Net,\"(net)\",\"(brut)\")","v":"Risque centré de nouveaux sinistres (net)"},{"$f":"\"Centred new claims risk \"  & IF(Net,\"(net)\",\"(gross)\")","v":"Centred new claims risk (net)"}]
[null,null,null,"FDS_7",{"$f":"\"davon zentriertes Neuschadenrisiko Normalschäden \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"davon zentriertes Neuschadenrisiko Normalschäden (Netto)"},{"$f":"\"dont risque centré de nouveaux sinistres ordinaires \" & IF(Net,\"(net)\",\"(brut)\")","v":"dont risque centré de nouveaux sinistres ordinaires (net)"},{"$f":"\"of which centred new claims risk from normal losses \"  & IF(Net,\"(net)\",\"(gross)\")","v":"of which centred new claims risk from normal losses (net)"}]
[null,null,null,"FDS_8",{"$f":"\"davon zentriertes Neuschadenrisiko Grossschäden exkl. Naturkatastrophen \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"davon zentriertes Neuschadenrisiko Grossschäden exkl. Naturkatastrophen (Netto)"},{"$f":"\"dont risque centré de nouveaux grands sinistres, à l’exclusion des catastrophes naturelles \" & IF(Net,\"(net)\",\"(brut)\")","v":"dont risque centré de nouveaux grands sinistres, à l’exclusion des catastrophes naturelles (net)"},{"$f":"\"of which centred new claims risk from major losses excl. natural catastrophes \"  & IF(Net,\"(net)\",\"(gross)\")","v":"of which centred new claims risk from major losses excl. natural catastrophes (net)"}]
[null,null,null,"FDS_9",{"$f":"\"davon zentriertes Neuschadenrisiko Naturkatastrophen \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"davon zentriertes Neuschadenrisiko Naturkatastrophen (Netto)"},{"$f":"\"dont risque centré de nouveaux sinistres de catastrophes naturelles \" & IF(Net,\"(net)\",\"(brut)\")","v":"dont risque centré de nouveaux sinistres de catastrophes naturelles (net)"},{"$f":"\"of which centred new claims risk from natural catastrophes \"  & IF(Net,\"(net)\",\"(gross)\")","v":"of which centred new claims risk from natural catastrophes (net)"}]
[null,null,null,"FDS_10",{"$f":"\"Weitere versicherungstechnische Risiken aus dem Schadengeschäft (zentriert) \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"Weitere versicherungstechnische Risiken aus dem Schadengeschäft (zentriert) (Netto)"},{"$f":"\"Autres risques d’assurance issus des affaires dommages (centré) \" & IF(Net,\"(net)\",\"(brut)\")","v":"Autres risques d’assurance issus des affaires dommages (centré) (net)"},{"$f":"\"Other underwriting risks from the claims business (centred) \"  & IF(Net,\"(net)\",\"(gross)\")","v":"Other underwriting risks from the claims business (centred) (net)"}]
[null,null,null,"FDS_11",{"$f":"\"Variationskoeffizient der Rückstellungsrisiken \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"Variationskoeffizient der Rückstellungsrisiken (Netto)"},{"$f":"\"Coefficient de variation du risque de provisions \" & IF(Net,\"(net)\",\"(brut)\")","v":"Coefficient de variation du risque de provisions (net)"},{"$f":"\"Variation coefficient of reserve risks \"  & IF(Net,\"(net)\",\"(gross)\")","v":"Variation coefficient of reserve risks (net)"}]
[null,null,null,"FDS_12",{"$f":"\"Variationskoeffizient der Neuschadenrisiken Normalschäden \" & IF(Net,\"(Netto)\",\"(Brutto)\")","v":"Variationskoeffizient der Neuschadenrisiken Normalschäden (Netto)"},{"$f":"\"Coefficient de variation du risque de nouveaux sinistres ordinaires \" &  IF(Net,\"(net)\",\"(brut)\")","v":"Coefficient de variation du risque de nouveaux sinistres ordinaires (net)"},{"$f":"\"Variation coefficient of new claims risks from normal claims \"  & IF(Net,\"(net)\",\"(gross)\")","v":"Variation coefficient of new claims risks from normal claims (net)"}]
[null,null,null,"FDS_13","Erwartetes versicherungstechnisches Ergebnis","Résultat d'assurance attendu","Expected insurance result"]
[null,null,null,"T.19.53","Erwartete Werte","Valeurs attendues","Expected values"]
[null,null,null,"T.19.54","Erwartete brutto Prämien (brutto)","Primes brutes attendues (brut)","Expected gross premiums (gross)"]
[null,null,null,"T.19.55","Erwartete netto Prämien (netto)","Primes nettes attendues (net)","Expected net premiums (net)"]
[null,null,null,"T.19.56","Erwartete brutto Jahresschäden (brutto)","Sinistres annuels bruts attendus (brut)","Expected gross annual claims (gross)"]
[null,null,null,"T.19.57","Erwartete netto Jahresschäden (netto)","Sinistres annuels nets attendus (net)","Expected net annual claims (net)"]
[null,null,null,"T.19.58","Erwartete Kosten (netto)","Coûts attendus (net)","Expected costs (net)"]
[null,null,null,"T.19.59","Vergleich mit Inputs ","Comparaison avec les entrées","Comparison with inputs"]
[null,null,null,"T.19.60","Quelle: ","Source:","Source:"]
[null,null,null,"T.19.61","Vergleich mit Berechnungen (nur CH_Direct): ","Comparaison avec les calculs (uniquement CH_Direct)","Comparison with calculations (only CH direct)"]
[null,null,null,"T.19.62","Vergleich mit Eingaben/Berechnungen (nur CH_Direct default): ","Comparaison avec les entrées et les calculs (uniquement CH_Direct default)","Comparison with inputs/calculations (only CH direct default)"]
[null,null,null,"T.19.63","Vergleich mit Eingaben/Berechnungen (nur CH_Direct): ","Comparaison avec les entrées et les calculs (uniquement CH_Direct)","Comparison with calculations (only CH direct)"]
[null,null,null,"T.19.64","Vergleich mit Eingaben/Berechnungen (nur Non-CH_Direct): ","Comparaison avec les entrées et les calculs (uniquement Non-CH Direct)","Comparison with calculations (only Non-CH direct)"]
[null,null,null,"T.19.65","Vergleich mit Eingaben/Berechnungen (nur Active RI): ","Comparaison avec les entrées et les calculs (uniquement Active RI)","Comparison with calculations (only active RI)"]
[null,null,null,"T.19.66","Input für SST-Template","Entrée pour le SST-template","Input for SST-template"]
[null,null,null,"T.19.67","Vergleich mit Eingaben/Berechnungen (nur CH_Direct default inklusive Inflationsschock): ","Comparaison avec les entrées et les calculs (uniquement CH_Direct default y compris le choc d'inflation)","Comparison with inputs/calculations (only CH direct default including inflation shock)"]
[null,null,null,"T.19.68","Vergleich mit Eingaben/Berechnungen (nur CH_Direct inklusive Inflationsschock): ","Comparaison avec les entrées et les calculs (uniquement CH_Direct y compris le choc d'inflation)","Comparison with calculations (only CH direct including inflation shock)"]
[null,null,null,"T.19.69","Vergleich mit Eingaben/Berechnungen (nur Non-CH_Direct inklusive Inflationsschock): ","Comparaison avec les entrées et les calculs (uniquement Non-CH Direct y compris le choc d'inflation)","Comparison with calculations (only Non-CH direct including inflation shock)"]
[null,null,null,"T.19.70","Vergleich mit Eingaben/Berechnungen (nur Active RI inklusive Inflationsschock): ","Comparaison avec les entrées et les calculs (uniquement Active RI y compris le choc d'inflation)","Comparison with calculations (only active RI including inflation shock)"]
[null,null,null,"T.19.71","neue Tabelle für Ergebnisse inklusive Inflationsschock","nouveau tableau pour les résultats incluant le choc d'inflation","new table for inflation shock results"]
[null,null,null,"T.19.72","Tabelle für Ergebnisse ohne Inflationsschock","tableau pour les résultats excluant le choc d'inflation","table for results without inflation shock"]
[]
[null,{"$f":"\"_\" & $D453","v":"_NL_Tests"},{"$f":"IF(Language=\"EN\",$G453,IF(Language=\"DE\",$E453,$F453))","v":"Schadenversicherung: Einige Konsistenzchecks"},"NL_Tests","Schadenversicherung: Einige Konsistenzchecks","Assurance dommages: Contrôles","Non-Life: Some Consistency Checks"]

{"sheet":"Inputparam","index":4,"n_rows":73,"n_cols":52,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[5,{"$f":"_Inputparameter","v":"Finanzvariablen und SST-Parameter"}]
[]
[]
[null,{"$f":"_RiskfreeRates","v":"Risikolose Zinskurven r(t) per 31.12.2023"}]
[null,{"$f":"VLOOKUP(\"T.05.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Quelle: Für CHF: FINMA-Berechnungen basieren auf SNB Daten. Alle anderen Währungen: FINMA-Berechnungen basierend auf Bloomberg Daten."}]
[]
[null,{"$f":"_maturity","v":"Fälligkeit (in Jahren)"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"CHF",1.2552906673953368E-2,9.924402445420144E-3,8.4294214560367564E-3,7.601194002552214E-3,7.1448094522301719E-3,6.89155108479933E-3,6.7476641233279455E-3,6.6611464586359137E-3,6.6029315686653156E-3,6.5566620593309199E-3,6.4881331718653623E-3,6.4111868984957354E-3,6.3453237541470919E-3,6.3039839971597011E-3,6.29673937054398E-3,6.3277016775480366E-3,6.388972424950623E-3,6.4721551587130222E-3,6.5709782633056601E-3,6.6807205545769133E-3,6.7978071665710793E-3,6.9195204799945564E-3,7.0437902805831065E-3,7.1690394310437444E-3,7.2940690443898948E-3,7.4179721583444991E-3,7.5400682337005698E-3,7.6598530415883381E-3,7.7769600413304385E-3,7.8911304192104126E-3,8.0021897115420959E-3,8.1100294726521582E-3,8.214592835970258E-3,8.3158630990101123E-3,8.4138546710452733E-3,8.5086058768315542E-3,8.6001732254898933E-3,8.6886268410804046E-3,8.7740468178787445E-3,8.856520314286298E-3,8.9361392385465255E-3,9.0129984098779037E-3,9.0871941023533687E-3,9.1588228974750496E-3,9.2279807860322638E-3,9.2947624714476706E-3,9.3592608360248963E-3,9.4215665388821535E-3,9.4817677202463369E-3,9.5399497915298337E-3]
[null,"EUR",3.1639999999996116E-2,2.5009999999995536E-2,2.2449999999996084E-2,2.1509999999996143E-2,2.1239999999996151E-2,2.1229999999996751E-2,2.1319999999996897E-2,2.1499999999997188E-2,2.1689999999997323E-2,2.1929999999997341E-2,2.2166189622655708E-2,2.2371282900008227E-2,2.2534951416660842E-2,2.2649740502525439E-2,2.270999999999801E-2,2.2712759358207268E-2,2.2661152634810833E-2,2.2558653026408582E-2,2.2407707407138044E-2,2.2209999999998287E-2,2.1969885064403671E-2,2.1702886024518531E-2,2.1424106939501142E-2,2.1145468827782121E-2,2.0876393662797366E-2,2.0624350546505799E-2,2.0395295660396995E-2,2.0194029722373719E-2,2.0024491237204733E-2,1.9889999999998853E-2,1.9791849383172799E-2,1.972511447551728E-2,1.9684292961054117E-2,1.9664835450935669E-2,1.9662968767095057E-2,1.9675555032954817E-2,1.9699978630055348E-2,1.9734054996351613E-2,1.9775956659086713E-2,1.9824152952230278E-2,1.9877360663507648E-2,1.9934503458746589E-2,1.9994678391501708E-2,2.0057128159848281E-2,2.0121218046190492E-2,2.0186416689314424E-2,2.0252280005102152E-2,2.0318437704051728E-2,2.0384581958085013E-2,2.0450457852200232E-2]
[null,"USD",4.7558999999989027E-2,4.0517645125395463E-2,3.7277193228448358E-2,3.5778941614301507E-2,3.5060573938061168E-2,3.4739889587594552E-2,3.4572660919111042E-2,3.45143190845143E-2,3.4535504117489513E-2,3.4593248852213598E-2,3.4684180370993634E-2,3.4789189100844942E-2,3.4888710494085595E-2,3.4968188028910552E-2,3.5016238218782636E-2,3.5025921090754419E-2,3.5000271469028954E-2,3.4943388436005307E-2,3.4858161624992334E-2,3.4746559251874309E-2,3.4609961496822494E-2,3.4449653237464073E-2,3.426649541992588E-2,3.406089500017595E-2,3.3832889249635567E-2,3.3582212417960555E-2,3.33083499835376E-2,3.3010584316026659E-2,3.2688034594738902E-2,3.2339693122231283E-2,3.1966182699711743E-2,3.1574457739498296E-2,3.1171875864589804E-2,3.0764548251276835E-2,3.0357523689416022E-2,2.9954950113520784E-2,2.9560215929296696E-2,2.9176073261157232E-2,2.8804745098103046E-2,2.8448018188135693E-2,2.8107323410152985E-2,2.7783805231238468E-2,2.7478381735847046E-2,2.7191796593724726E-2,2.6924664218650474E-2,2.66775092637348E-2,2.6450801504340538E-2,2.6244987079782733E-2,2.6060517002823635E-2,2.5897873804688221E-2]
[null,"GBP",4.7264999999999224E-2,4.0135206572595505E-2,3.6676581264736274E-2,3.4697545141227248E-2,3.3484799418372235E-2,3.2797453506874019E-2,3.2486787904218772E-2,3.2420792048960312E-2,3.251914439890613E-2,3.2728660841986335E-2,3.2974757470376925E-2,3.3223571409696007E-2,3.3457947216970485E-2,3.3665398751506093E-2,3.38363751804025E-2,3.3965996449942581E-2,3.4060624709602916E-2,3.4127513341044358E-2,3.4172257388612515E-2,3.4199213829988251E-2,3.421107451005212E-2,3.4207131274105018E-2,3.4185937405459388E-2,3.414606711286905E-2,3.4086089928106134E-2,3.4004552894364881E-2,3.3899969157218379E-2,3.3770812097984271E-2,3.3615514512860267E-2,3.3432472587201945E-2,3.3221633490436941E-2,3.298882531984737E-2,3.2740378901755296E-2,3.2481610093311408E-2,3.2216971500481417E-2,3.1950183528750564E-2,3.1684347626422582E-2,3.1422044139816752E-2,3.1165416858965678E-2,3.0916246060269659E-2,3.0676011628712363E-2,3.0445947653749528E-2,3.0227089731774681E-2,3.0020316069024E-2,2.9826383358867448E-2,2.9645958304730824E-2,2.9479645573355029E-2,2.9328012892233968E-2,2.9191613949889117E-2,2.9071009718582896E-2]
[null,{"$f":"IF(ISNUMBER(MATCH(sst_curr,$B$8:$B$11,0)),\"\",sst_curr)","v":""}]
[]
[null,{"$f":"_Diskontfaktoren","v":"Diskontfaktoren auf Basis der risikolose Zinskurven r(t); Diskontfunktion n(t) = (1+r(t))^(-t)"}]
[]
[null,{"$f":"_maturity","v":"Fälligkeit (in Jahren)"},1,{"$f":"1+C16","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"CHF",{"$f":"(1+C8)^(-C$16)","v":0.98760271528409582},{"$f":"(1+D8)^(-D$16)","v":0.98044281436791059},0.97513215181937152,0.97016433726988094,0.96502909180346796,0.95963000782745567,0.95401584016933672,0.94827335187966111,0.94248898255274882,0.93673710556795975,0.93133248920471134,0.92617815399362657,0.92106137973398605,0.9157803294657314,0.91014171025788204,0.90400150547283176,0.89738792527502131,0.89036533427425746,0.88299107465141324,0.87531621552323968,0.86738622254599129,0.85924155624490517,0.85091820665373696,0.84244817104131409,0.83385988078125184,0.82517858277637035,0.81642668027366316,0.80762403739104538,0.79878825121741903,0.78993489493652258,0.78107773505815892,0.77222892551200484,0.76339918106627835,0.75459793227132499,0.74583346389436789,0.73711303860210797,0.7284430074612529,0.71982890865977844,0.71127555570257017,0.7027871162016508,0.69436718226205407,0.68601883335775393,0.6777446924971483,0.66954697639214467,0.66142754026935346,0.653387917893543,0.64542935731315509,0.63755285278324236,0.62975917327282283,0.62204888792028257]
[null,"EUR",{"$f":"(1+C9)^(-C$16)","v":0.96933038656896187},{"$f":"(1+D9)^(-D$16)","v":0.95179582447631406},0.93556456044361225,0.9183949987796538,0.90024540904353156,0.88157367726423463,0.86271459255285921,0.84351543179805966,0.82438051087006969,0.80498634627971855,0.78571197487835331,0.76682505331033324,0.74848637478543723,0.73084154189211681,0.71402342981911926,0.69813789499945123,0.68321925655181592,0.66928623595178816,0.65635956686957941,0.64446226826669695,0.63357777384999536,0.62353144040621089,0.61412901749836468,0.60519767404394187,0.59658312265904656,0.58814706092348867,0.57976489063292214,0.57132368052667271,0.56272034187368247,0.55385998972533712,0.54468117559261409,0.53522982139177788,0.52557043232794809,0.51575917349064293,0.50584486525837813,0.49586986171735936,0.48587082579996876,0.47587941324406502,0.46592287605747368,0.45602459492078701,0.44620454885731481,0.43647972952364206,0.42686450661329106,0.41737095010568476,0.40800911442136406,0.39878728895175958,0.38971221890852714,0.38078929997540895,0.37202274983775002,0.36341575930442432]
[null,"USD",{"$f":"(1+C10)^(-C$16)","v":0.9546001704916004},{"$f":"(1+D10)^(-D$16)","v":0.92363653044984395},0.896015479762865,0.86882376444310672,0.84172682542380584,0.81472839060530866,0.78826640079468535,0.76226845875088789,0.7367012421423409,0.71171086967561359,0.68724897419535347,0.66340296218794736,0.64029861022668499,0.61804768730702653,0.59675016610252418,0.57647486762642364,0.55720129491805337,0.53889145796204296,0.52151192767532195,0.50503349313154899,0.48942960134591668,0.47467254840638878,0.46073744398950905,0.44760326502626047,0.43525262022475214,0.42367155502712434,0.41284939333479415,0.40277861285043765,0.39345475134522057,0.3848763415724954,0.37702535753134919,0.36981236787673494,0.36314078989192139,0.3569257759631615,0.35109275411916613,0.34557613884775984,0.34031819181707024,0.33526801451520372,0.33038065692571944,0.32561632820997771,0.32093969700057118,0.31631927034869939,0.31172684163534453,0.30713699887123719,0.30252668579215253,0.29787480901914026,0.29316188531186443,0.28836972360969654,0.28348113713949974,0.27847968138167772]
[null,"GBP",{"$f":"(1+C11)^(-C$16)","v":0.95486815657928104},{"$f":"(1+D11)^(-D$16)","v":0.92431586358777285},0.89757373662520434,0.87246160781660431,0.8481634103948259,0.8239655406398626,0.79948161158402775,0.77472230846008883,0.74975088028668557,0.72466569110667167,0.69986327060823783,0.67556685754713786,0.65191876053211317,0.62904294622419155,0.60704777402703214,0.58600307521653217,0.56587170535873454,0.54659584846311293,0.52812316619221422,0.5104061915979542,0.49340907937948758,0.47712742713445139,0.46156360298723947,0.44671935361706722,0.43259609450533471,0.41919517300189418,0.40651810833640528,0.3945668122569278,0.38334379359154447,0.37285234969389247,0.36307954695870692,0.35394847890738579,0.34537571299983288,0.33728804593676698,0.32962121958352347,0.32231879123354507,0.3153311394102648,0.30861458866775032,0.30213063883829389,0.29584528592223697,0.28972842335048204,0.28375331369936518,0.27789612212251291,0.27213550380556289,0.26645223866378376,0.26082890730531322,0.25524960298723837,0.24969967490988995,0.24416549873651011,0.23863427070068849]
[null,{"$f":"B12","v":""},{"$f":"(1+C12)^(-C$16)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Delta Inflation"]
[]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
[null,null,4.4999999999999998E-2,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"VLOOKUP(\"T.05.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"UVG: phi(10/10) - Zinskurve und reale Zinskurve i(t) mit entsprechenden Diskontfaktoren"}]
[null,{"$f":"VLOOKUP(\"T.05.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Quelle: Technische Beschreibung zum SST-Standardmodell Schadenversicherung, Anhang UVG"}]
[]
[null,{"$f":"_maturity","v":"Fälligkeit (in Jahren)"},1,{"$f":"C31+1","v":2},{"$f":"D31+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null," j10/10-Zinskurve",8.775146542525647E-4,8.4034706710989227E-4,1.0473707498195317E-3,1.3807080598928767E-3,1.7108859955534683E-3,2.0200833259289563E-3,2.3920556761951595E-3,2.8083844353363752E-3,3.2290957690508382E-3,3.550730171993921E-3,3.7778658726188574E-3,3.9692483533044776E-3,4.1408497398829347E-3,4.3009330804473223E-3,4.4545395807755739E-3,4.6051537929177044E-3,4.7551990622196616E-3,4.9061897221547301E-3,5.0589549819781698E-3,5.2138168253192951E-3,5.3707108233815859E-3,5.5292743216621698E-3,5.6887942916741263E-3,5.8483475879682612E-3,6.0069562577369506E-3,6.1637021598626163E-3,6.31781268137388E-3,6.4687090142645509E-3,6.6159784089228069E-3,6.7593372288654585E-3,6.8986022663859448E-3,7.0336683589296012E-3,7.1644908457997314E-3,7.2910717677410197E-3,7.4134489781030322E-3,7.531687531227016E-3,7.6458728606618731E-3,7.7561053703516514E-3,7.8624961456863485E-3,7.965163555200494E-3,8.0642305627649513E-3,8.1598226080197289E-3,8.2509769537426614E-3,8.3379956085356532E-3,8.4211537845626516E-3,8.5007028050254618E-3,8.5768726411199481E-3,8.6498741324132489E-3,8.719900935791669E-3,8.7871312409180113E-3]
[null,"Diskontfaktoren j10/10-Zinskurve",{"$f":"(1+C33)^(-C31)","v":0.999123254702594},0.9983214220440948,0.9968644581919861,0.99449617879242369,0.99148930230395094,0.98796473597173096,0.98341468143336719,0.97781421976523852,0.97140185357945374,0.96517638484640611,0.95937022611611056,0.95357547622909766,0.94769751921253387,0.94168547856745832,0.93550413584883951,0.92912376956235143,0.9225194771094547,0.91567343974907112,0.90857501187971645,0.90122039580828972,0.8936124135223632,0.88576024573207623,0.87768150055246874,0.86940040260235929,0.86094499589839024,0.85234458592129703,0.84362739916858387,0.83481882995629286,0.82594137923108168,0.8170149709883362,0.80805723362370863,0.7990837502453807,{"$f":"(1+AI33)^(-AI31)","v":0.79010828147965551},0.78114296387608384,0.77219848664875135,0.76328424916893489,0.75440850134406934,0.74557846877232647,0.73680046434703128,0.72807998779555083,0.71942181447079134,0.71083007456589187,0.70234094205085784,0.69395319153053325,0.68566561224411993,0.67747700789040277,0.6693861964550798,0.66139201004011927,0.6534932946951818,0.64568891025106578]
[]
[null,{"$f":"_CPI_CH","v":"Verbraucherpreisinflation CHF"},1.9389025426327589E-2,1.6060735102744639E-2,1.3829315577267964E-2,1.2391782357616288E-2,1.1512138161291929E-2,1.101357461189223E-2,1.076731044353374E-2,1.0681685095794924E-2,1.069283265177523E-2,1.0757225299337092E-2,1.0845945849143668E-2,1.0940404073725096E-2,1.1029194077411431E-2,1.1105823280707305E-2,1.1167092149994451E-2,1.121195181724155E-2,1.1240708227376439E-2,1.1254474959596417E-2,1.1254802870658498E-2,1.1243434371452254E-2,1.1222144757550678E-2,1.1192643732072627E-2,1.1156518047630737E-2,1.1115201812375686E-2,1.1069965033563056E-2,1.102191384551765E-2,1.0971997908604481E-2,1.0921021906729722E-2,1.0869659083546868E-2,1.0818465464944804E-2,1.0767893906123538E-2,1.0718307438868369E-2,1.0669991623888375E-2,1.0623165766448839E-2,1.0577992953984872E-2,1.053458893813386E-2,1.0493029922179042E-2,1.0453359336337398E-2,1.0415593693301695E-2,1.037972761898831E-2,1.0345738151178674E-2,1.0313588393711326E-2,1.0283230607185612E-2,1.0254608809824317E-2,1.0227660954591711E-2,1.0202320741357296E-2,1.0178519115998208E-2,1.0156185501926762E-2,1.0135248803752051E-2,1.0115638217553125E-2]
[null,{"$f":"_CHF_TrueInterest","v":"CHF-Kurve der realen Zinssätze"},{"$f":"C8-C36","v":-6.8361187523742206E-3},-6.1363326573244947E-3,-5.3998941212312079E-3,-4.7905883550640738E-3,-4.3673287090617574E-3,-4.1220235270928995E-3,-4.0196463202057942E-3,-4.0205386371590102E-3,-4.0899010831099147E-3,-4.2005632400061721E-3,-4.3578126772783055E-3,-4.5292171752293608E-3,-4.6838703232643386E-3,-4.8018392835476043E-3,-4.8703527794504708E-3,-4.8842501396935134E-3,-4.8517358024258161E-3,-4.7823198008833945E-3,-4.6838246073528378E-3,-4.5627138168753412E-3,-4.424337590979599E-3,-4.2731232520780704E-3,-4.1127277670476303E-3,-3.9461623813319413E-3,-3.7758959891731614E-3,-3.6039416871731511E-3,-3.4319296749039108E-3,-3.2611688651413839E-3,-3.0926990422164291E-3,-2.9273350457343916E-3,-2.765704194581442E-3,-2.6082779662162103E-3,{"$f":"AI8-AI36","v":-2.4553987879181172E-3},-2.3073026674387265E-3,-2.1641382829395983E-3,-2.0259830613023055E-3,-1.8928566966891491E-3,-1.7647324952569932E-3,-1.6415468754229501E-3,-1.5232073047020123E-3,-1.4095989126321484E-3,-1.3005899838334223E-3,-1.196036504832243E-3,-1.0957859123492675E-3,-9.9968016855944697E-4,-9.0755826990962518E-4,-8.1925827997331169E-4,-7.3461896304460872E-4,-6.5348108350571366E-4,-5.7568842602329084E-4]
[null,{"$f":"_CHF_TrueInterest_Diskont","v":"Diskontfaktoren CHF-Realzinskurve"},{"$f":"(1+C37)^(-C31)","v":1.0068831729399852},1.0123865604360873,1.0163762229008937,1.0193940682194531,1.022125688131537,1.0250929125845205,1.0285954467409544,1.0327541253897536,1.0375732659654484,1.0429926238043257,1.0492133488466915,1.0559850857748725,1.0629343754503662,1.0697100946147675,1.0759820441027079,1.0814897330828277,1.0861944342715082,1.0901205105523182,1.0933011897069498,1.0957763366942077,1.097590401189886,1.0987906225940265,1.0994255220648235,1.0995436791347615,1.0991927722554857,1.0984188534510375,1.0972658238618287,1.0957750771004557,1.093985279515052,1.0919322596739565,1.0896489830146288,1.0871655912429783,{"$f":"(1+AI37)^(-AI31)","v":1.0845094895022349},1.0817054674293014,1.0787758429348546,1.0757406198721717,1.0726176527207176,1.0694228130356829,1.066170153743103,1.0628720684344686,1.0595394436695127,1.0561818029721994,1.052807441728024,1.0494235525943514,1.0460363413377423,1.0426511332355075,1.0392724703401865,1.0359042000147087,1.0325495552196295,1.0292112270750959]
[]
[null,{"$f":"VLOOKUP(\"T.05.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"UVG: Differenz zwischen den Diskontfaktoren bezüglich risikoloser Zinskurve r(t) und den Diskontfaktoren bezüglich phi(10/10) - Zinskurve (pro Laufzeit) für ausgelenkte risikolose Zinsen r(t)"}]
[null,{"$f":"VLOOKUP(\"T.05.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Quelle: Technische Beschreibung zum SST-Standardmodell Schadenversicherung, Anhang UVG"}]
[]
[null,"CHF Zeros  1-5 Y"]
[null,{"$f":"_down","v":"nach unten"},-1.6696606398355351E-3,1.8297902117641041E-3,7.9615328566121635E-3,1.5553806505321899E-2,2.3899357936619015E-2,-2.6362757441539486E-2,-2.5966337164973874E-2,-2.4670448222044894E-2,-2.2629903910098115E-2,-2.0763278601096724E-2,-1.8984802510828347E-2,-1.6986704864567215E-2,-1.4981090699654809E-2,-1.3210476864561116E-2,-1.1921915386880588E-2,-1.1316049216527735E-2,-1.1423472735896723E-2,-1.1701754333221293E-2,-1.2083064413317413E-2,-1.2512592597749062E-2,-1.2947653284807181E-2,-1.3356830239621975E-2,-1.3721479897582989E-2,-1.4033469645562069E-2,-1.4291995409521308E-2,-1.4500680305749358E-2,-1.4664928156135293E-2,-1.4789891814698364E-2,-1.4880140788792962E-2,-1.4939729831599191E-2,-1.4972258881713829E-2,-1.4980925562121494E-2,-1.4968571256347873E-2,-1.4937721621851807E-2,-1.4890622270261278E-2,-1.4829270237214698E-2,-1.4755441774824574E-2,-1.4670716925276217E-2,-1.4576501271258313E-2,-1.4474045205503772E-2,-1.4364461017028152E-2,-1.4248738052862753E-2,-1.415988975137461E-2,-1.4094492214134724E-2,-1.404949744489048E-2,-1.4022193153984008E-2,-1.4010166842682192E-2,-1.4011273712153161E-2,-1.4023607990043985E-2,-1.4045477310982601E-2]
[null,{"$f":"_up","v":"nach oben"},-2.1178745940999444E-2,-3.7010150437005729E-2,-5.0274130253715188E-2,-6.2301430741783625E-2,-7.3954039946826033E-2,-3.0287714666650922E-2,-3.2802771228740646E-2,-3.4377593732075495E-2,-3.5161415461584467E-2,-3.6084401078874784E-2,-3.7067527401266287E-2,-3.7796657704666226E-2,-3.8294252557589781E-2,-3.8617347649470224E-2,-3.8832303758217224E-2,-3.8964496321841069E-2,-3.8875392277783472E-2,-3.8949952575494273E-2,-3.9120030832764496E-2,-3.9330703661113464E-2,-3.9539369434273053E-2,-3.9714885112819731E-2,-3.9839131106493175E-2,-3.9904695667484114E-2,-3.9911609242989643E-2,-3.9864367008597301E-2,-3.9769212737608695E-2,-3.9632054956686424E-2,-3.9458132746223451E-2,-3.9252093748687433E-2,-3.9018062480554616E-2,-3.8759700279916154E-2,-3.8480258012838719E-2,-3.818262249075266E-2,-3.7869357410108662E-2,-3.7542739508818035E-2,-3.720479053600545E-2,-3.6857305549982344E-2,-3.6501877989653431E-2,-3.6139921906177763E-2,-3.5772691691370651E-2,-3.5401299596694136E-2,-3.5059835509231863E-2,-3.4744839065803279E-2,-3.4453226240886425E-2,-3.4182249145825683E-2,-3.3929460108026444E-2,-3.3692679574888307E-2,-3.3469967435313275E-2,-3.3259597395302376E-2]
[]
[null,"CHF Zeros  6-19 Y"]
[null,{"$f":"_down","v":"nach unten"},-1.1520539418498177E-2,-1.887712562567212E-2,-2.4825005881599416E-2,-3.0708994588622085E-2,-3.7409373782681832E-2,1.3982022016778339E-2,1.5310638067622451E-2,1.6574166697129078E-2,1.7633112657348571E-2,1.7521247535972284E-2,1.6323943746553216E-2,1.7464810609577608E-2,2.1034336065445469E-2,2.7065068531985981E-2,3.5551906032021963E-2,4.6504903776719786E-2,6.00935141982466E-2,7.5903647957333842E-2,9.3981781479707149E-2,-7.9108251815840469E-2,-6.5370112759718935E-2,-5.2926163221267641E-2,-4.1789794709526817E-2,-3.1980472161909135E-2,-2.3521253013483512E-2,-1.6436868198706378E-2,-1.0752254910789905E-2,-6.491826126071687E-3,-3.6804927316300695E-3,-2.3450734609581358E-3,-2.515690095720835E-3,-2.6626870927243251E-3,-2.7886937091875508E-3,-2.8960485121649615E-3,-2.9868323341978309E-3,-3.0628973153443706E-3,-3.1258925316466346E-3,-3.1772866394487176E-3,-3.218387905293274E-3,-3.2503619411285989E-3,-3.2742474217528628E-3,-3.2909700253810348E-3,-3.3329855522261642E-3,-3.3968889938782443E-3,-3.4796510185400864E-3,-3.5785777780458217E-3,-3.6912749949611356E-3,-3.8156158741260437E-3,-3.9497124318638166E-3,-4.0918898790301972E-3]
[null,{"$f":"_up","v":"nach oben"},-1.1520539418498177E-2,-1.6882083168059725E-2,-1.8653447411214774E-2,-1.8006846503401785E-2,-1.5655498330869433E-2,-6.7004986342420247E-2,-6.9501423267949169E-2,-7.0099741904671053E-2,-6.9013687900078335E-2,-6.718186844023144E-2,-6.4581469825725102E-2,-6.3567399429707905E-2,-6.4337995280577265E-2,-6.7121760553490839E-2,-7.215506243528802E-2,-7.9641115048870503E-2,-8.9651483291857792E-2,-0.10174021117255561,-0.11591637328407778,2.4795980955031882E-2,1.1869222277235081E-2,-1.4187830754297526E-4,-1.1111644163688372E-2,-2.0929599321575343E-2,-2.9498766377986763E-2,-3.6734018565836024E-2,-4.256050520647392E-2,-4.691257020200057E-2,-4.97343319353305E-2,-5.0980646910801175E-2,-5.0618023997935246E-2,-5.0230844112687301E-2,-4.9822555660029022E-2,-4.9396219676061781E-2,-4.8954553304880521E-2,-4.8499968215839129E-2,-4.803460458856712E-2,-4.756036120751117E-2,-4.7078922135500134E-2,-4.659178037432854E-2,-4.6100258867770028E-2,-4.5605529157735747E-2,-4.5142200422096046E-2,-4.470679470663963E-2,-4.4296210604944153E-2,-4.3907683054994817E-2,-4.3538747415957646E-2,-4.3187207369606906E-2,-4.28511062394763E-2,-4.2528701363988897E-2]
[]
[null,"CHF Zeros  20-50 Y"]
[null,{"$f":"_down","v":"nach unten"},-1.1520539418498177E-2,-1.7878607676184211E-2,-2.1732306372614585E-2,-2.4331841522542752E-2,-2.6460210500482972E-2,-2.833472814427529E-2,-2.9398841264030473E-2,-2.9540867885577415E-2,-2.8912871026704923E-2,-2.8439279278446361E-2,-2.8037736911399214E-2,-2.9287510250629367E-2,-3.2380313426404683E-2,-3.7550238603890618E-2,-4.5049099187073671E-2,-5.5096803086687962E-2,-6.7759298971711734E-2,-8.3089043273992691E-2,-0.10117095506183693,7.1315840639653794E-2,5.6180253918309164E-2,4.1828422640222795E-2,2.8444285870723451E-2,1.6199655677447744E-2,5.2555541642578252E-3,-4.2364149705684806E-3,-1.2132685911462548E-2,-1.8296882910498802E-2,-2.2601060776094473E-2,-2.4927509287656413E-2,-2.5170585275287927E-2,-2.538274497487758E-2,-2.5567085291514635E-2,-2.5726388848754667E-2,-2.5863156984557545E-2,-2.5979639072002847E-2,-2.6077858614301785E-2,-2.6159636501074557E-2,-2.6226611760520768E-2,-2.6280260097732766E-2,-2.6321910471942989E-2,-2.6352759933701675E-2,-2.6423909479668994E-2,-2.6531214900144429E-2,-2.6670936734932926E-2,-2.6839700820276979E-2,-2.7034462680356253E-2,-2.7252475389031305E-2,-2.7491260563679898E-2,-2.7748582186032156E-2]
[null,{"$f":"_up","v":"nach oben"},-1.1520539418498177E-2,-1.7878607676184211E-2,-2.1732306372614585E-2,-2.4331841522542752E-2,-2.6460210500482972E-2,-2.833472814427529E-2,-2.9398841264030473E-2,-2.9540867885577415E-2,-2.8912871026704923E-2,-2.8439279278446361E-2,-2.8037736911399214E-2,-2.5495839962808131E-2,-2.088725138308567E-2,-1.433613053726801E-2,-5.9933565936105548E-3,4.0126620458451612E-3,1.5698333628823447E-2,2.9085928046023057E-2,4.416032750185539E-2,-9.6141552359657934E-2,-8.3441211899800027E-2,-7.2044966990784443E-2,-6.1930406486067402E-2,-5.3080110607747644E-2,-4.5479427397033145E-2,-3.9114817788808653E-2,-3.3972648309198883E-2,-3.0038627188312073E-2,-2.7298628663605329E-2,-2.5739766137452436E-2,-2.5351389970362681E-2,-2.4950680455109508E-2,-2.4540355694078531E-2,-2.4122784309543732E-2,-2.370002811434857E-2,-2.3273879475149473E-2,-2.2845894060624206E-2,-2.2417419569868813E-2,-2.1989620953712208E-2,-2.1563502572214954E-2,-2.1139927672047976E-2,-2.0719635516948776E-2,-2.0324588063361182E-2,-1.9951929040725624E-2,-1.9599139910654428E-2,-1.9264000565243522E-2,-1.8944554565337002E-2,-1.8639078395363995E-2,-1.8346054271732026E-2,-1.8064146095122802E-2]
[]
[null,{"$f":"_ExchangeRates","v":"Wechselkurse per 31.12.2023"}]
[]
[null,{"$f":"_Currency","v":"Währung"},{"$f":"_Currency & \" / CHF\"","v":"Währung / CHF"}]
[null,"CHF",1]
[null,"EUR",0.92886999999999997]
[null,"USD",0.84140000000000004]
[null,"GBP",1.0716000000000001]
[null,"JPY",5.9650000000000007E-3]
[]
[]
[null,{"$f":"VLOOKUP(\"T.05.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kapitalkosten (CoC, über der risikofreien Rate für ein Jahr) zur Berechnung des Mindestbetrags"}]
[]
[null,"CoC",0.06]
[]
[]
[null,{"$f":"_ConvidenceLevel","v":"Konfidenzniveau"}]
[]
[null,"Alpha",0.01]
[null,{"$f":"_ConvidenceLevel","v":"Konfidenzniveau"},{"$f":"1-C72","v":0.99}]

{"sheet":"NL_LOB","index":5,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[6,{"$f":"_NL_LOB","v":"Schadenversicherung: SST-Standardversicherungsbranchen"}]
[]
[]
[{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB","v":"Schadenversicherung: SST-Standardversicherungsbranchen"},"Erläuterung","Explication","Description"]
[]
[1,{"$f":"_MTPL","v":"MFH"},"Motorfahrzeughaftpflichtversicherung ","Assurance responsabilité civile véhicules à moteur","Motor vehicle liability insurance"]
[2,{"$f":"_MOD","v":"MFK"},"Motorfahrzeugkaskoversicherung","Assurance casco véhicules à moteur","Fully comprehensive motor vehicle insurance"]
[3,{"$f":"_Fire","v":"Sach"},"Feuerversicherung","Assurance incendie","Fire insurance"]
[null,null,"Elementarschadenversicherung","Assurance des dommages dus à des événements naturels","Insurance against natural hazards"]
[null,null,"Bauwesenversicherung","Assurance construction","Contractors' all risk insurance"]
[null,null,"Unternehmenssachversicherung","Assurance  de dommages aux biens des entreprises","Corporate property insurance"]
[null,null,"Engineering, Maschinenversicherung","Engineering, assurance machines","Engineering, machine insurance"]
[null,null,"Diebstahlversicherung","Assurance contre le vol","Theft insurance"]
[null,null,"Hausratversicherung (falls trennbar von Privathaftpflicht)","Assurance ménage (si séparable de la responsabilité civile privée)","Household contents insurance (if distinguishable from personal liability)"]
[null,null,"Übrige Versicherungen gegen Sachschäden","Autres assurances contre les dommages aux biens","Other insurance types against property damage"]
[4,{"$f":"_GL","v":"Haftpflicht"},"Gebäudehaftpflichtversicherung","Assurance responsabilité civile des bâtiments","Building liability insurance"]
[null,null,"Privathaftpflichtversicherung","Assurance responsabilité civile privée","Personal liability insurance"]
[null,null,"Unternehmenshaftpflichtverischerung","Assurance responsabilité civile entreprise","Company liability insurance"]
[null,null,"Bauherrenhaftpflichtversicherung","Assurance responsabilité civile du maître d’œuvre","Builder's risk insurance"]
[null,null,"Allgemeine Haftpflichtversicherungen","Assurances responsabilité civile générales","General liability insurance"]
[5,{"$f":"_AccMandatory","v":"UVG"},"Obligatorische Berufsunfallversicherung","Assurance accidents professionnels obligatoire","Obligatory occupational accident insurance"]
[null,null,"Obligatorische Nichtberufsunfallversicherung","Assurance accidents non professionnels obligatoire","Obligatory non-occupational accident insurance"]
[null,null,"Freiwillige Versicherung nach UVG","Assurance facultative selon la LAA","Voluntary accident (UVG) cover"]
[6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Einzelunfallversicherung","Assurance accidents individuelle","Individual accident insurance"]
[null,null,"UVG Zusatzversicherung","Assurance complémentaire à la LAA","Supplementary accident insurance (UVG)"]
[null,null,"Motorfahrzeuginsassen-Unfallversicherung","Assurance-accidents des occupants","Motor vehicle passenger accident insurance"]
[null,null,"Übrige Kollektivunfallversicherungen","Autres assurances collectives contre les accidents","Other group accident insurance"]
[7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektiv Taggeldversicherung","Assurance collective d’indemnités journalières","Group daily benefits insurance"]
[8,{"$f":"_Health_Individual","v":"Einzelkranken"},"Übrige Krankenversicherung","Autres assurances maladie","Other health insurance"]
[9,{"$f":"_Marine","v":"Transport"},"Transportgüterversicherung","Assurance transports","Transport insurance"]
[null,null,"Schienenfahrzeugkaskoversicherung","Assurance casco des véhicules ferroviaires","Fully comprehensive railway vehicle insurance"]
[null,null,"Wasserfahrzeugkaskoversicherung","Assurance casco des embarcations","Fully comprehensive watercraft insurance"]
[null,null,"Wasserfahrzeughaftpflichtversicherung","Assurance responsabilité civile des embarcations","Watercraft liability insurance"]
[10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrzeugkaskoversicherung","Assurance casco des aéronefs","Fully comprehensive aircraft insurance"]
[null,null,"Luftfahrzeughaftpflichtversicherung","Assurance responsabilité civile des aéronefs","Aircraft liability insurance"]
[11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Kreditversicherung","Assurance de crédit","Credit insurance"]
[null,null,"Kautionsversicherung","Assurance de cautionnement","Surety insurance"]
[null,null,"Baugarantieversicherung","Assurance de garantie de l’entrepreneur","Building guarantee insurance"]
[null,null,"Versicherungen gegen finanzielle Verluste","Assurance contre les pertes pécuniaires","Insurance against financial losses"]
[12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutzversicherung","Assurance de protection juridique","Legal expenses insurance"]
[13,{"$f":"_Others","v":"Andere"},"Reise-, Touristen-, Verkehrsserviceversicherung","Assurance touristique et de voyage, assurance de service de transport","Travel, tourist, roadside assistance insurance"]
[null,null,"Epidemieversicherung, etc.","Assurance contre les épidémies, etc.","Epidemic insurance, etc."]

{"sheet":"NL_SST_Default_Payment_Pattern","index":6,"n_rows":27,"n_cols":55,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[7,{"$f":"_NL_SST_Default_Runoff_Pattern","v":"Schadenversicherung: Default-Zahlungsmuster"}]
[]
[null,{"$f":"VLOOKUP(\"T.07.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Für ausgewählte SST-Standardversicherungsbranchen werden Default-Auszahlungsmuster zur Verfügung gestellt."}]
[null,{"$f":"VLOOKUP(\"T.07.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Deren Verwendung ist zulässig im Fall, dass die unternehmenseigene Datenbasis zur Berechnung von Abwicklungsmustern nicht ausreichend ist."}]
[]
[{"$f":"_IncPP & \" \" & _ForOneAccYr_ex5b","v":"Inkrementelle Zahlungsmuster für ein Schadenjahr (ausser 5b)"}]
[]
[]
[null,null,{"$f":"_PV_Factor","v":"Barwertfaktor"},"Duration [yr]",null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_payments_in & \"CHF\"","v":"falls Zahlungen in CHF"},null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
[]
[1,{"$f":"_MTPL","v":"MFH"},{"$f":"SUMPRODUCT($F12:$BC12,Inputparam!$C$17:$AZ$17)","v":0.96514903147575526},{"$f":"SUMPRODUCT(F12:BC12,$F$10:$BC$10+1)","v":4.6255000000000006},null,0.45350000000000024,0.2092,5.6800000000000003E-2,3.49E-2,2.6599999999999999E-2,2.3099999999999999E-2,2.18E-2,1.7999999999999999E-2,1.5900000000000001E-2,1.3299999999999999E-2,1.29E-2,1.11E-2,7.7000000000000002E-3,8.0000000000000002E-3,7.4000000000000003E-3,6.7000000000000002E-3,6.1000000000000004E-3,5.5999999999999999E-3,5.1999999999999998E-3,4.7000000000000002E-3,4.4000000000000003E-3,4.0000000000000001E-3,3.7000000000000002E-3,3.5000000000000001E-3,3.2000000000000002E-3,3.0000000000000001E-3,2.8E-3,2.5999999999999999E-3,2.5000000000000001E-3,2.3E-3,2.2000000000000001E-3,2.0999999999999999E-3,1.9E-3,1.8E-3,1.6999999999999999E-3,1.6000000000000001E-3,1.5E-3,1.5E-3,1.4E-3,1.2999999999999999E-3,1.2999999999999999E-3,1.1999999999999999E-3]
[2,{"$f":"_MOD","v":"MFK"},{"$f":"SUMPRODUCT($F13:$BC13,Inputparam!$C$17:$AZ$17)","v":0.98642526061439306},{"$f":"SUMPRODUCT(F13:BC13,$F$10:$BC$10+1)","v":1.1657},null,0.83899999999999997,0.1573,3.0999999999999999E-3,2.9999999999999997E-4,2.0000000000000001E-4,1E-4]
[3,{"$f":"_Fire","v":"Sach"},{"$f":"SUMPRODUCT($F14:$BC14,Inputparam!$C$17:$AZ$17)","v":0.98419180016627261},1.5039099999999999,null,0.59967999999999999,0.33211000000000002,4.8989999999999999E-2,1.209E-2,3.7799999999999999E-3,1.2700000000000001E-3,5.9000000000000003E-4,4.0000000000000002E-4,4.6999999999999999E-4,4.0999999999999999E-4,1.2999999999999999E-4,3.0000000000000001E-5,2.0000000000000002E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5]
[4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"SUMPRODUCT($F15:$BC15,Inputparam!$C$17:$AZ$17)","v":0.96921515351076182},4.0871400000000007,null,0.29262999999999983,0.26363999999999999,0.10904,6.7169999999999994E-2,5.04E-2,3.78E-2,3.6990000000000002E-2,2.4039999999999999E-2,1.5709999999999998E-2,1.848E-2,1.405E-2,1.073E-2,8.1700000000000002E-3,7.4799999999999997E-3,6.2599999999999999E-3,5.2700000000000004E-3,4.4600000000000004E-3,3.79E-3,3.2299999999999998E-3,2.7699999999999999E-3,2.3800000000000002E-3,2.0500000000000002E-3,1.7799999999999999E-3,1.5399999999999999E-3,1.34E-3,1.17E-3,1.0300000000000001E-3,8.9999999999999998E-4,7.9000000000000001E-4,6.9999999999999999E-4,6.2E-4,5.5000000000000003E-4,4.8000000000000001E-4,4.2999999999999999E-4,3.8000000000000002E-4,3.4000000000000002E-4,2.9999999999999997E-4,2.7E-4,2.4000000000000001E-4,2.2000000000000001E-4,2.0000000000000001E-4,1.8000000000000001E-4]
["5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"SUMPRODUCT($F16:$BC16,Inputparam!$C$17:$AZ$17)","v":0.97738814072195845},2.6657999999999999,null,0.48727000000000009,0.27561999999999998,6.0769999999999998E-2,3.7859999999999998E-2,3.3309999999999999E-2,2.4160000000000001E-2,2.0129999999999999E-2,1.239E-2,8.8999999999999999E-3,8.2900000000000005E-3,7.0299999999999998E-3,3.2399999999999998E-3,2.7000000000000001E-3,2.4399999999999999E-3,1.7600000000000001E-3,1.4599999999999999E-3,1.2199999999999999E-3,1.0399999999999999E-3,9.1E-4,7.9000000000000001E-4,6.9999999999999999E-4,6.3000000000000003E-4,5.6999999999999998E-4,5.0000000000000001E-4,4.6000000000000001E-4,4.2999999999999999E-4,4.0000000000000002E-4,3.6999999999999999E-4,3.5E-4,3.3E-4,3.1E-4,2.9E-4,2.7999999999999998E-4,2.5999999999999998E-4,2.5000000000000001E-4,2.4000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.3999999999999999E-4]
["5a_1",{"$f":"_AccMandatory & \" \" & _KurzFrist","v":"UVG Kurzfristleistungen"},{"$f":"SUMPRODUCT($F17:$BC17,Inputparam!$C$17:$AZ$17)","v":0.98284344057619355},1.7482600000000004,null,0.57739000000000007,0.31240000000000001,4.9250000000000002E-2,2.0899999999999998E-2,1.158E-2,6.8300000000000001E-3,4.9300000000000004E-3,3.8E-3,2.7599999999999999E-3,2.63E-3,2.5500000000000002E-3,1.1000000000000001E-3,1.1199999999999999E-3,1.0300000000000001E-3,5.1000000000000004E-4,3.6999999999999999E-4,2.5999999999999998E-4,1.9000000000000001E-4,1.3999999999999999E-4,1E-4,6.9999999999999994E-5,5.0000000000000002E-5,4.0000000000000003E-5]
["5a_2",{"$f":"_AccMandatory & \" \" & _LangFrist","v":"UVG Langfristleistungen"},{"$f":"SUMPRODUCT($F18:$BC18,Inputparam!$C$17:$AZ$17)","v":0.95249902749199622},6.8513990000000007,null,7.6300999999999508E-2,0.10791100000000001,0.113328,0.115176,0.13239799999999999,0.103195,8.9431999999999998E-2,5.1589000000000003E-2,3.6875999999999999E-2,3.4085999999999998E-2,2.7451E-2,1.2976E-2,9.9019999999999993E-3,8.8730000000000007E-3,7.4790000000000004E-3,6.4219999999999998E-3,5.5960000000000003E-3,4.9370000000000004E-3,4.3990000000000001E-3,3.9550000000000002E-3,3.5820000000000001E-3,3.2650000000000001E-3,2.993E-3,2.758E-3,2.5530000000000001E-3,2.372E-3,2.212E-3,2.0699999999999998E-3,1.9430000000000001E-3,1.828E-3,1.7240000000000001E-3,1.6310000000000001E-3,1.5449999999999999E-3,1.467E-3,1.395E-3,1.33E-3,1.2689999999999999E-3,1.2130000000000001E-3,1.1609999999999999E-3,1.1119999999999999E-3,1.067E-3,1.0250000000000001E-3,9.859999999999999E-4,9.4899999999999997E-4,9.1500000000000001E-4,8.8199999999999997E-4,8.52E-4,8.2299999999999995E-4,7.9600000000000005E-4]
["5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"SUMPRODUCT($F19:$BC19,Inputparam!$C$17:$AZ$17)","v":0.89155274825238362},16.116,null,4.2000000000000003E-2,4.1000000000000002E-2,0.04,3.9E-2,3.9E-2,3.7999999999999999E-2,3.6999999999999998E-2,3.5999999999999997E-2,3.5000000000000003E-2,3.4000000000000002E-2,3.3000000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.1E-2,0.03,2.9000000000000001E-2,2.8000000000000001E-2,2.7E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.4E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7999999999999999E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3,3.0000000000000001E-3,2E-3,2E-3,2E-3,2E-3,1E-3,1E-3]
[6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"SUMPRODUCT($F20:$BC20,Inputparam!$C$17:$AZ$17)","v":0.98016663791270453},2.2099900000000003,null,0.46574000000000015,0.31447999999999998,8.3180000000000004E-2,4.7309999999999998E-2,2.9069999999999999E-2,1.8409999999999999E-2,1.0789999999999999E-2,7.9799999999999992E-3,6.2599999999999999E-3,4.1099999999999999E-3,3.2100000000000002E-3,1.9499999999999999E-3,1.8400000000000001E-3,1.25E-3,9.5E-4,7.2999999999999996E-4,5.5999999999999995E-4,4.4000000000000002E-4,3.4000000000000002E-4,2.7E-4,2.2000000000000001E-4,1.7000000000000001E-4,1.3999999999999999E-4,1.1E-4,9.0000000000000006E-5,6.9999999999999994E-5,6.0000000000000002E-5,5.0000000000000002E-5,4.0000000000000003E-5,3.0000000000000001E-5,3.0000000000000001E-5,2.0000000000000002E-5,2.0000000000000002E-5,2.0000000000000002E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5]
[7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"SUMPRODUCT($F21:$BC21,Inputparam!$C$17:$AZ$17)","v":0.98307457507964291},1.6579999999999999,null,0.441,0.46,9.9000000000000005E-2]
[8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"SUMPRODUCT($F22:$BC22,Inputparam!$C$17:$AZ$17)","v":0.98344202042565443},1.61,null,0.5,0.4,0.09,0.01]
[9,{"$f":"_Marine","v":"Transport"},{"$f":"SUMPRODUCT($F23:$BC23,Inputparam!$C$17:$AZ$17)","v":0.98270567628164485},1.7341000000000002,null,0.45600000000000007,0.42949999999999999,8.3500000000000005E-2,1.41E-2,6.4999999999999997E-3,5.8999999999999999E-3,8.9999999999999998E-4,6.9999999999999999E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.0000000000000001E-4,5.0000000000000001E-4,4.0000000000000002E-4,2.0000000000000001E-4,1E-4]
[10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"SUMPRODUCT($F24:$BC24,Inputparam!$C$17:$AZ$17)","v":0.98133162811303098},{"$f":"SUMPRODUCT(F24:BC24,$F$10:$BC$10+1)","v":2.0379},null,0.58749999999999991,0.2346,4.4299999999999999E-2,3.1600000000000003E-2,2.6499999999999999E-2,2.3800000000000002E-2,1.7600000000000001E-2,6.4999999999999997E-3,5.4000000000000003E-3,2.1399999999999999E-2,8.0000000000000004E-4]
[11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"SUMPRODUCT($F25:$BC25,Inputparam!$C$17:$AZ$17)","v":0.97997643519178335},2.1758999999999995,null,0.25150000000000006,0.49220000000000003,0.19939999999999999,3.0499999999999999E-2,5.1999999999999998E-3,4.0000000000000001E-3,3.3E-3,2.8E-3,2.3999999999999998E-3,2.0999999999999999E-3,1.9E-3,1.6999999999999999E-3,1.6000000000000001E-3,1.4E-3]
[12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"SUMPRODUCT($F26:$BC26,Inputparam!$C$17:$AZ$17)","v":0.97756878127738855},2.6685000000000008,null,0.36060000000000025,0.30120000000000002,0.13170000000000001,6.8900000000000003E-2,4.2200000000000001E-2,2.6499999999999999E-2,1.7399999999999999E-2,1.3100000000000001E-2,9.4999999999999998E-3,7.7000000000000002E-3,5.4000000000000003E-3,5.0000000000000001E-3,2.8999999999999998E-3,3.0999999999999999E-3,3.5000000000000001E-3,5.0000000000000001E-4,2.9999999999999997E-4,2.0000000000000001E-4,1E-4,1E-4,1E-4,0]
[13,{"$f":"_Others","v":"Andere"},{"$f":"SUMPRODUCT($F27:$BC27,Inputparam!$C$17:$AZ$17)","v":0.98654573239884014},{"$f":"SUMPRODUCT(F27:BC27,$F$10:$BC$10+1)","v":1.1499000000000001},null,0.85840000000000005,0.1366,2.7000000000000001E-3,1.4E-3,8.0000000000000004E-4,1E-4]

{"sheet":"NL_Default_Parameter","index":7,"n_rows":150,"n_cols":57,"rows_kept":150,"cut":false,"hidden":false,"merged":[[56,5,56,8],[94,4,94,7],[22,4,22,7],[38,4,38,7],[85,5,85,6],[87,5,87,6]]}
[8,{"$f":"_NL_Default_Parameter","v":"Schadenversicherung: Default-Parameter"}]
[]
[null,{"$f":"\"PY - \" & _Claims","v":"PY - Schäden"}]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_CV & CHAR(10) & _Model_risk","v":"Variationskoeffizient\nModellrisiko"},{"$f":"_CV & CHAR(10) & _Parameter_risk","v":"Variationskoeffizient\nParameterrisiko"},{"$f":"_CV & CHAR(10) & _Model_risk & \": \" & _CautionMonoliner","v":"Variationskoeffizient\nModellrisiko: Mietkautionsmonoliner"},{"$f":"_CV & CHAR(10) & _Parameter_risk & \": \" & _CautionMonoliner","v":"Variationskoeffizient\nParameterrisiko: Mietkautionsmonoliner"}]
[null,"PY",1,{"$f":"_MTPL","v":"MFH"},2.8000000000000004E-2,3.5000000000000003E-2]
[null,"PY",2,{"$f":"_MOD","v":"MFK"},3.5999999999999997E-2,4.4999999999999998E-2]
[null,"PY",3,{"$f":"_Fire","v":"Sach"},2.8000000000000004E-2,3.5000000000000003E-2]
[null,"PY",4,{"$f":"_GL","v":"Haftpflicht"},3.5999999999999997E-2,4.4999999999999998E-2]
[null,"PY","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},4.0000000000000008E-2,0.05]
[null,"PY","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},1.6E-2,0.02]
[null,"PY",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},4.0000000000000008E-2,0.05]
[null,"PY",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},2.4E-2,0.03]
[null,"PY",8,{"$f":"_Health_Individual","v":"Einzelkranken"},4.0000000000000008E-2,0.05]
[null,"PY",9,{"$f":"_Marine","v":"Transport"},5.2000000000000005E-2,6.5000000000000002E-2]
[null,"PY",10,{"$f":"_Aviation","v":"Luftfahrt"},4.0000000000000008E-2,0.05]
[null,"PY",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},8.0000000000000016E-2,0.1,4.0000000000000008E-2,0.05]
[null,"PY",12,{"$f":"_Legal","v":"Rechtsschutz"},2.8000000000000004E-2,3.5000000000000003E-2]
[null,"PY",13,{"$f":"_Others","v":"Andere"},4.0000000000000008E-2,0.05]
[]
[null,{"$f":"\"CY - \" &_Attritional","v":"CY - Normalschäden"}]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_CV & CHAR(10) & _Parameter_risk  & \" \" & _for_single_risks","v":"Variationskoeffizient\nParameterrisiko für Einzelschäden kleiner als"}]
[null,null,null,null,{"$f":" \"CHF 0.5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 0.5 Mio."},{"$f":" \"CHF 1\" & MID(_million,3,LEN(_million)-2)","v":"CHF 1 Mio."},{"$f":" \"CHF 2\" & MID(_million,3,LEN(_million)-2)","v":"CHF 2 Mio."},{"$f":" \"CHF 5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 5 Mio."}]
[null,"CY",1,{"$f":"_MTPL","v":"MFH"},6.7000000000000004E-2,7.1999999999999995E-2,8.2000000000000003E-2,8.4000000000000005E-2]
[null,"CY",2,{"$f":"_MOD","v":"MFK"},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"CY","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},6.9000000000000006E-2,7.0000000000000007E-2,7.0999999999999994E-2,7.2999999999999995E-2]
[null,"CY",4,{"$f":"_GL","v":"Haftpflicht"},0.08,0.08,0.08,0.08]
[null,"CY","5a",{"$f":"_AccMandatory","v":"UVG"},0.08,0.08,0.08,0.08]
[null,"CY",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0.06,0.06,0.06,0.06]
[null,"CY",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[null,"CY",8,{"$f":"_Health_Individual","v":"Einzelkranken"},0.16,0.16,0.16,0.16]
[null,"CY",9,{"$f":"_Marine","v":"Transport"},0.08,0.08,0.08,0.09]
[null,"CY",10,{"$f":"_Aviation","v":"Luftfahrt"},0.12,0.12,0.12,0.12]
[null,"CY",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0.1,0.1,0.1,0.1]
[null,"CY",12,{"$f":"_Legal","v":"Rechtsschutz"},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,"CY",13,{"$f":"_Others","v":"Andere"},0.09,0.09,0.09,0.09]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_CV & CHAR(10) & _Estimation_Risk & \" \" & _for_single_risks","v":"Variationskoeffizient\nZufallsrisiko für Einzelschäden kleiner als"},null,null,null,{"$f":"_CV & CHAR(10) & _Estimation_Risk","v":"Variationskoeffizient\nZufallsrisiko"}]
[null,null,null,null,{"$f":" \"CHF 0.5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 0.5 Mio."},{"$f":" \"CHF 1\" & MID(_million,3,LEN(_million)-2)","v":"CHF 1 Mio."},{"$f":" \"CHF 2\" & MID(_million,3,LEN(_million)-2)","v":"CHF 2 Mio."},{"$f":" \"CHF 5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 5 Mio."},{"$f":"_CautionMonoliner","v":"Mietkautionsmonoliner"}]
[null,"CY",1,{"$f":"_MTPL","v":"MFH"},3.5,5,6.5,8]
[null,"CY",2,{"$f":"_MOD","v":"MFK"},2.5,2.5,2.5,2.5]
[null,"CY","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},4,4.5,6,7.5]
[null,"CY",4,{"$f":"_GL","v":"Haftpflicht"},5,6.5,8,10]
[null,"CY","5a",{"$f":"_AccMandatory","v":"UVG"},4,6,7,9.5]
[null,"CY",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},3.5,4.5,4.8,5.5]
[null,"CY",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},2,2,2,2]
[null,"CY",8,{"$f":"_Health_Individual","v":"Einzelkranken"},2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998]
[null,"CY",9,{"$f":"_Marine","v":"Transport"},3.5,4.5,5,6]
[null,"CY",10,{"$f":"_Aviation","v":"Luftfahrt"},1.5,2,2.5,3.5]
[null,"CY",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},3,3.5,4,5,1.7]
[null,"CY",12,{"$f":"_Legal","v":"Rechtsschutz"},3,3,3,3]
[null,"CY",13,{"$f":"_Others","v":"Andere"},5,5,5,5]
[]
[null,{"$f":"\"CY - \" &_Large","v":"CY - Grossschäden"}]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"VLOOKUP(\"T.08.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Anteil der Anzahl Grossschäden bezüglich der Anzahl der Normalschäden bei einer Grossschadengrenze von"},{"$f":"VLOOKUP(\"T.08.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Einzelschadenverteilung: Pareto - a  bei einer Grossschadengrenze von"}]
[null,null,null,null,{"$f":" \"CHF 0.5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 0.5 Mio."},{"$f":" \"CHF 0.5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 0.5 Mio."},{"$f":" \"CHF 1\" & MID(_million,3,LEN(_million)-2)","v":"CHF 1 Mio."},{"$f":" \"CHF 2\" & MID(_million,3,LEN(_million)-2)","v":"CHF 2 Mio."},{"$f":" \"CHF 5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 5 Mio."}]
[null,"CY",1,{"$f":"_MTPL","v":"MFH"},8.9999999999999998E-4,1.5,1.8,2,2.2999999999999998]
[null,"CY",2,{"$f":"_MOD","v":"MFK"}]
[null,"CY","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},2.6400000000000002E-4,1.4,1.4,1.5,1.5]
[null,"CY",4,{"$f":"_GL","v":"Haftpflicht"},7.2800000000000002E-4,1.5,1.6,1.8,1.9]
[null,"CY","5a",{"$f":"_AccMandatory","v":"UVG"},4.4799999999999999E-4,1.5,2.1,2.7,2.8]
[null,"CY",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},6.0700000000000001E-4,2.5,2.5,2.5,2.5]
[null,"CY",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"}]
[null,"CY",8,{"$f":"_Health_Individual","v":"Einzelkranken"}]
[null,"CY",9,{"$f":"_Marine","v":"Transport"},8.0500000000000005E-4,1.6,1.9,1.9,1.9]
[null,"CY",10,{"$f":"_Aviation","v":"Luftfahrt"},2.6400000000000002E-4,1,1.1000000000000001,1.5,2.5]
[null,"CY",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},5.9500000000000004E-3,1.1000000000000001,1.2,1.2,1.2]
[null,"CY",12,{"$f":"_Legal","v":"Rechtsschutz"}]
[null,"CY",13,{"$f":"_Others","v":"Andere"}]
[]
[null,{"$f":"\"CY - \" & _Event","v":"CY - Kumulschäden"}]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_CY_EL_No_market","v":"Erwartete Anzahl der Ereignisse (Marktgrossschäden) "},"Pareto",{"$f":"_CY_EL_lwrBd","v":"Marktgrossschadengrenze (untere Grenze der Paretoverteilung) "},{"$f":"_CY_EL_uprBd","v":"Obere Grenze der Paretoverteilung "}]
[null,null,null,null,null,"a",null,"g"]
[null,null,null,null,null,null,{"$f":"_million & \" CHF\"","v":"in Mio. CHF"},{"$f":"_million & \" CHF\"","v":"in Mio. CHF"}]
[null,"CY",2,"MFK (Hagel)",0.9,1.85,45,1500]
[]
[null,{"$f":"_ES_AVO_param","v":"Parameter für Elementarschadenversicherung"}]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"VLOOKUP(\"T.08.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zielgruppe"},{"$f":"_EX & \" \"   & _million & \" CHF\"","v":"Erwartungswert in Mio. CHF"},{"$f":"_SD & \" \" & _million & \" CHF\"","v":"Standardabweichung in Mio. CHF"},{"$f":"_CV","v":"Variationskoeffizient"}]
[null,"CY","3_ES1",{"$f":"_ESV & CHAR(10) & _Attritional","v":"Elementarschadenversicherung ES-AVO\nNormalschäden"},{"$f":"VLOOKUP(\"T.08.06\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"ESP - Mitglied"},100.944,31.353999999999999,0.31059999999999999]
[null,"CY","3_ES1",{"$f":"_ESV & CHAR(10) & _Attritional","v":"Elementarschadenversicherung ES-AVO\nNormalschäden"},{"$f":"VLOOKUP(\"T.08.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"übrige ES-AVO Versicherer"},112.16,34.838000000000001,0.31059999999999999]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"VLOOKUP(\"T.08.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zielgruppe"},{"$f":"_CY_EL_No_market","v":"Erwartete Anzahl der Ereignisse (Marktgrossschäden) "},null,"Pareto",{"$f":"_ScaleParameter","v":"Skalierungsparameter "},{"$f":"_CY_EL_lwrBd","v":"Marktgrossschadengrenze (untere Grenze der Paretoverteilung) "},{"$f":"_CY_EL_uprBd","v":"Obere Grenze der Paretoverteilung "}]
[null,null,null,null,null,"n","p","a","b",null,"g"]
[null,null,null,null,null,"NegBin (Opt-in Version Overdispersion)",null,null,{"$f":"_million & \" CHF\"","v":"in Mio. CHF"},{"$f":"_million & \" CHF\"","v":"in Mio. CHF"},{"$f":"_million & \" CHF\"","v":"in Mio. CHF"}]
[null,"CY","3_ES1",{"$f":"_ESV & CHAR(10) & _Large","v":"Elementarschadenversicherung ES-AVO\nGrossschäden"},{"$f":"VLOOKUP(\"T.08.06\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"ESP - Mitglied"},3.4523999999999999,0.16669999999999999,1.1491,1.0395000000000001,50,1800]
[null,"CY","3_ES1",{"$f":"_ESV & CHAR(10) & _Large","v":"Elementarschadenversicherung ES-AVO\nGrossschäden"},{"$f":"VLOOKUP(\"T.08.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"übrige ES-AVO Versicherer"},3.4523999999999999,0.16669999999999999,1.1491,1.155,55.6,2000]
[null,"CY","3_ES2",{"$f":"VLOOKUP(\"T.08.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Übrige Elementarschäden"},{"$f":"VLOOKUP(\"T.08.08\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Alle"},3.4523999999999999,0.16669999999999999,1.1491,{"$f":"I90*0.2","v":0.23100000000000001},11.120000000000001,1000]
[]
[null,{"$f":"\"URR - \" &_Claims","v":"URR - Schäden"}]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_CV & \" \" & _Parameter_risk","v":"Variationskoeffizient Parameterrisiko"}]
[null,null,null,null,{"$f":" \"CHF 0.5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 0.5 Mio."},{"$f":" \"CHF 1\" & MID(_million,3,LEN(_million)-2)","v":"CHF 1 Mio."},{"$f":" \"CHF 2\" & MID(_million,3,LEN(_million)-2)","v":"CHF 2 Mio."},{"$f":" \"CHF 5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 5 Mio."}]
[null,"URR",1,{"$f":"_MTPL","v":"MFH"},{"$f":"E25","v":6.7000000000000004E-2},7.1999999999999995E-2,8.2000000000000003E-2,8.4000000000000005E-2]
[null,"URR",2,{"$f":"_MOD","v":"MFK"},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"URR","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},6.9000000000000006E-2,7.0000000000000007E-2,7.0999999999999994E-2,7.2999999999999995E-2]
[null,"URR",4,{"$f":"_GL","v":"Haftpflicht"},0.08,0.08,0.08,0.08]
[null,"URR","5a",{"$f":"_AccMandatory","v":"UVG"},0.08,0.08,0.08,0.08]
[null,"URR",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0.06,0.06,0.06,0.06]
[null,"URR",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[null,"URR",8,{"$f":"_Health_Individual","v":"Einzelkranken"},0.16,0.16,0.16,0.16]
[null,"URR",9,{"$f":"_Marine","v":"Transport"},0.08,0.08,0.08,0.09]
[null,"URR",10,{"$f":"_Aviation","v":"Luftfahrt"},0.12,0.12,0.12,0.12]
[null,"URR",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0.1,0.1,0.1,0.1]
[null,"URR",12,{"$f":"_Legal","v":"Rechtsschutz"},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,"URR",13,{"$f":"_Others","v":"Andere"},0.09,0.09,0.09,0.09]
[]
[null,{"$f":"VLOOKUP(\"T.08.09\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"g-Faktoren und kumulative Inflationsfaktoren pro Auszahlungsjahr"}]
[]
[null,"NL_Segment",{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default & \" / \" & _segment","v":"SST-Standardversicherungsbranche / Segment"},"proportional = \"p\" \nnon-proportional = \"n\"",{"$f":"VLOOKUP(\"T.08.09\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"g-Faktoren und kumulative Inflationsfaktoren pro Auszahlungsjahr"},"Match Case",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
[null,"CH_direct",1,{"$f":"_MTPL","v":"MFH"},"p",0.8,{"$f":"$B114&\"-\"&$E114&\"-\"&$C114","v":"CH_direct-p-1"},{"$f":"1+$F114*OFFSET(Delta_Inflation,0,H$113,1,1)","v":1.036},{"$f":"PRODUCT(H114,1+$F114*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0442880000000001},{"$f":"PRODUCT(I114,1+$F114*OFFSET(Delta_Inflation,0,J$113,1,1))","v":1.0442880000000001},{"$f":"PRODUCT(J114,1+$F114*OFFSET(Delta_Inflation,0,K$113,1,1))","v":1.0442880000000001},{"$f":"PRODUCT(K114,1+$F114*OFFSET(Delta_Inflation,0,L$113,1,1))","v":1.0442880000000001},1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,{"$f":"PRODUCT(AM114,1+$F114*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0442880000000001},1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001]
[null,"CH_direct",2,{"$f":"_MOD","v":"MFK"},"p",1.3,{"$f":"$B115&\"-\"&$E115&\"-\"&$C115","v":"CH_direct-p-2"},1.0585,{"$f":"PRODUCT(H115,1+$F115*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,{"$f":"PRODUCT(AM115,1+$F115*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998]
[null,"CH_direct",3,{"$f":"_Fire_with_Elementar","v":"Sach inkl. Elementarschadenpool"},"p",1.5,"CH_direct-p-3",1.0674999999999999,{"$f":"PRODUCT(H116,1+$F116*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,{"$f":"PRODUCT(AM116,1+$F116*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999]
[null,"CH_direct","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"p",1.5,"CH_direct-p-3a",1.0674999999999999,{"$f":"PRODUCT(H117,1+$F117*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,{"$f":"PRODUCT(AM117,1+$F117*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999]
[null,"CH_direct","3b",{"$f":"_ESP","v":"Elementarschadenpool"},"p",1.5,"CH_direct-p-3b",1.0674999999999999,{"$f":"PRODUCT(H118,1+$F118*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,{"$f":"PRODUCT(AM118,1+$F118*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999]
[null,"CH_direct",4,{"$f":"_GL","v":"Haftpflicht"},"p",1.1499999999999999,"CH_direct-p-4",1.05175,{"$f":"PRODUCT(H119,1+$F119*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0638451250000001},1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,{"$f":"PRODUCT(AM119,1+$F119*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0638451250000001},1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001]
[null,"CH_direct","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},"p",0.7,"CH_direct-p-5a",1.0315000000000001,{"$f":"PRODUCT(H120,1+$F120*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0387204999999999},1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,{"$f":"PRODUCT(AM120,1+$F120*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0387204999999999},1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999,1.0387204999999999]
[null,"CH_direct","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},"p",0,"CH_direct-p-5b",1,{"$f":"PRODUCT(H121,1+$F121*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"PRODUCT(AM121,1+$F121*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CH_direct",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"p",1.3,"CH_direct-p-6",1.0585,{"$f":"PRODUCT(H122,1+$F122*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,{"$f":"PRODUCT(AM122,1+$F122*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998]
[null,"CH_direct",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"p",0,"CH_direct-p-7",1,{"$f":"PRODUCT(H123,1+$F123*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"PRODUCT(AM123,1+$F123*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CH_direct",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"p",1.3,"CH_direct-p-8",1.0585,{"$f":"PRODUCT(H124,1+$F124*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,{"$f":"PRODUCT(AM124,1+$F124*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998]
[null,"CH_direct",9,{"$f":"_Marine","v":"Transport"},"p",1,"CH_direct-p-9",1.0449999999999999,{"$f":"PRODUCT(H125,1+$F125*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,{"$f":"PRODUCT(AM125,1+$F125*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545]
[null,"CH_direct",10,{"$f":"_Aviation","v":"Luftfahrt"},"p",1,"CH_direct-p-10",1.0449999999999999,{"$f":"PRODUCT(H126,1+$F126*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,{"$f":"PRODUCT(AM126,1+$F126*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545]
[null,"CH_direct",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"p",0.8,"CH_direct-p-11",1.036,{"$f":"PRODUCT(H127,1+$F127*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0442880000000001},1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,{"$f":"PRODUCT(AM127,1+$F127*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0442880000000001},1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001]
[null,"CH_direct",12,{"$f":"_Legal","v":"Rechtsschutz"},"p",0.5,"CH_direct-p-12",1.0225,{"$f":"PRODUCT(H128,1+$F128*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0276124999999998},1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,{"$f":"PRODUCT(AM128,1+$F128*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0276124999999998},1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998,1.0276124999999998]
[null,"CH_direct",13,{"$f":"_Others","v":"Andere"},"p",1,"CH_direct-p-13",1.0449999999999999,{"$f":"PRODUCT(H129,1+$F129*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,{"$f":"PRODUCT(AM129,1+$F129*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545]
[null,"Non-CH_direct",1,"Accident and Health","p",1.3,"Non-CH_direct-p-1",1.0585,{"$f":"PRODUCT(H130,1+$F130*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,{"$f":"PRODUCT(AM130,1+$F130*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998]
[null,"Non-CH_direct",2,"Motor","p",1.2,"Non-CH_direct-p-2",1.054,{"$f":"PRODUCT(H131,1+$F131*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.066648},1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,{"$f":"PRODUCT(AM131,1+$F131*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.066648},1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648]
[null,"Non-CH_direct",3,"Marine, Aviation and Other Transport","p",1,"Non-CH_direct-p-3",1.0449999999999999,{"$f":"PRODUCT(H132,1+$F132*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,{"$f":"PRODUCT(AM132,1+$F132*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545]
[null,"Non-CH_direct",4,"Property","p",1.1000000000000001,"Non-CH_direct-p-4",1.0495000000000001,{"$f":"PRODUCT(H133,1+$F133*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0610444999999999},1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,{"$f":"PRODUCT(AM133,1+$F133*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0610444999999999},1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999]
[null,"Non-CH_direct",5,"Financial Losses","p",0.8,"Non-CH_direct-p-5",1.036,{"$f":"PRODUCT(H134,1+$F134*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0442880000000001},1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,{"$f":"PRODUCT(AM134,1+$F134*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0442880000000001},1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001]
[null,"Non-CH_direct",6,"General Liability","p",1.1499999999999999,"Non-CH_direct-p-6",1.05175,{"$f":"PRODUCT(H135,1+$F135*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0638451250000001},1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,{"$f":"PRODUCT(AM135,1+$F135*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0638451250000001},1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001]
[null,"Non-CH_direct",7,"Other Non-Life","p",1,"Non-CH_direct-p-7",1.0449999999999999,{"$f":"PRODUCT(H136,1+$F136*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,{"$f":"PRODUCT(AM136,1+$F136*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545]
[null,"Active_RI",1,"Accident and Health proportional","p",1.3,"Active_RI-p-1",1.0585,{"$f":"PRODUCT(H137,1+$F137*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,{"$f":"PRODUCT(AM137,1+$F137*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0722604999999998},1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998,1.0722604999999998]
[null,"Active_RI",2,"Motor proportional","p",1.2,"Active_RI-p-2",1.054,{"$f":"PRODUCT(H138,1+$F138*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.066648},1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,{"$f":"PRODUCT(AM138,1+$F138*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.066648},1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648]
[null,"Active_RI",3,"Marine, Aviation and Other Transport proportional","p",1,"Active_RI-p-3",1.0449999999999999,{"$f":"PRODUCT(H139,1+$F139*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,{"$f":"PRODUCT(AM139,1+$F139*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545]
[null,"Active_RI",4,"Property proportional","p",1.1000000000000001,"Active_RI-p-4",1.0495000000000001,{"$f":"PRODUCT(H140,1+$F140*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0610444999999999},1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,{"$f":"PRODUCT(AM140,1+$F140*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0610444999999999},1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999]
[null,"Active_RI",5,"Financial Losses proportional","p",0.8,"Active_RI-p-5",1.036,{"$f":"PRODUCT(H141,1+$F141*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0442880000000001},1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,{"$f":"PRODUCT(AM141,1+$F141*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0442880000000001},1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001,1.0442880000000001]
[null,"Active_RI",6,"General Liability proportional","p",1.1499999999999999,"Active_RI-p-6",1.05175,{"$f":"PRODUCT(H142,1+$F142*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0638451250000001},1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,{"$f":"PRODUCT(AM142,1+$F142*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0638451250000001},1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001,1.0638451250000001]
[null,"Active_RI",7,"Other Non-Life proportional","p",1,"Active_RI-p-7",1.0449999999999999,{"$f":"PRODUCT(H143,1+$F143*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,{"$f":"PRODUCT(AM143,1+$F143*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.05545},1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545,1.05545]
[null,"Active_RI",1,"Accident and Health non-prop.","n",1.5,"Active_RI-n-1",1.0674999999999999,{"$f":"PRODUCT(H144,1+$F144*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,{"$f":"PRODUCT(AM144,1+$F144*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999]
[null,"Active_RI",2,"Motor non-prop.","n",1.8,"Active_RI-n-2",1.081,{"$f":"PRODUCT(H145,1+$F145*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.1004579999999999},1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,{"$f":"PRODUCT(AM145,1+$F145*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.1004579999999999},1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999,1.1004579999999999]
[null,"Active_RI",3,"Marine, Aviation and Other Transport non-prop.","n",1.1000000000000001,"Active_RI-n-3",1.0495000000000001,{"$f":"PRODUCT(H146,1+$F146*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0610444999999999},1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,{"$f":"PRODUCT(AM146,1+$F146*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0610444999999999},1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999,1.0610444999999999]
[null,"Active_RI",4,"Property non-prop.","n",1.2,"Active_RI-n-4",1.054,{"$f":"PRODUCT(H147,1+$F147*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.066648},1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,{"$f":"PRODUCT(AM147,1+$F147*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.066648},1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648]
[null,"Active_RI",5,"Financial Losses non-prop.","n",1.2,"Active_RI-n-5",1.054,{"$f":"PRODUCT(H148,1+$F148*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.066648},1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,{"$f":"PRODUCT(AM148,1+$F148*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.066648},1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648,1.066648]
[null,"Active_RI",6,"General Liability non-prop.","n",1.5,"Active_RI-n-6",1.0674999999999999,{"$f":"PRODUCT(H149,1+$F149*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,{"$f":"PRODUCT(AM149,1+$F149*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999]
[null,"Active_RI",7,"Other Non-Life non-prop.","n",1.5,"Active_RI-n-7",1.0674999999999999,{"$f":"PRODUCT(H150,1+$F150*OFFSET(Delta_Inflation,0,I$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,{"$f":"PRODUCT(AM150,1+$F150*OFFSET(Delta_Inflation,0,AN$113,1,1))","v":1.0835124999999999},1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999,1.0835124999999999]

{"sheet":"NL_Default_Correlations","index":8,"n_rows":49,"n_cols":49,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,34,2,48],[4,1,18,1],[19,1,33,1],[34,1,48,1],[2,4,2,18],[2,19,2,33]]}
[9,{"$f":"_NL_DefaultCorr","v":"Schadenversicherung: Default-Korrelationsmatrix"}]
[]
[null,{"$f":"_risk","v":"Risiko"},null,null,"PY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"URR"]
[null,null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"TRANSPOSE(D5:D19)","v":"MFH"},"MFK","Sach","(Elementarschadenpool)","Haftpflicht","UVG, nicht verrentete Fälle","UVG-Renten","Unfall ohne UVG","Kollektivtaggeld","Einzelkranken","Transport","Luftfahrt","Finanz und Kaution","Rechtsschutz","Andere",{"$f":"TRANSPOSE(D20:D34)","v":"MFH"},"MFK","Sach ohne Elementarschadenpool","Elementarschadenpool","Haftpflicht","UVG, nicht verrentete Fälle","UVG-Renten","Unfall ohne UVG","Kollektivtaggeld","Einzelkranken","Transport","Luftfahrt","Finanz und Kaution","Rechtsschutz","Andere",{"$f":"TRANSPOSE(D35:D49)","v":"MFH"},"MFK","Sach ohne Elementarschadenpool","Elementarschadenpool","Haftpflicht","UVG, nicht verrentete Fälle","UVG-Renten","Unfall ohne UVG","Kollektivtaggeld","Einzelkranken","Transport","Luftfahrt","Finanz und Kaution","Rechtsschutz","Andere"]
[null,"PY",1,{"$f":"_MTPL","v":"MFH"},1,0.15,0.15,0.15,0.5,0.5,0,0.5,0.25,0.15,0.15,0.15,0.25,0.25,0.25,0.5,0.5,0.15,0.15,0.25,0.25,0,0.25,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,0,0,0,0,0,0,0,0,0]
[null,null,2,{"$f":"_MOD","v":"MFK"},0.15,1,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,0.5,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"_Fire","v":"Sach"},0.15,0.15,1,0.15,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.25,0.5,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3b",{"$f":"_ESP_in_Parenthesis","v":"(Elementarschadenpool)"},0.15,0.15,0.15,1,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.25,0.25,0.5,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"_GL","v":"Haftpflicht"},0.5,0.15,0.15,0.15,1,0.5,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,0.15,0.25,0.15,0.5,0.25,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,7.4999999999999997E-2,0,0,0,0.25,7.4999999999999997E-2,0,0,0,0,0,0,0,0,0]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0.5,0.15,0.15,0.15,0.5,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.25,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,7.4999999999999997E-2,0,0,0,7.4999999999999997E-2,0.25,0,0,0,0,0,0,0,0,0]
[null,null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0.5,0.15,0.15,0.15,0.25,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,1,0.15,0.15,0.15,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0]
[null,null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,1,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,0.5,0.15,0.15,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0]
[null,null,9,{"$f":"_Marine","v":"Transport"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.5,0.15,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25,0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.5,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25,0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.5,0.15,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25,0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0]
[null,null,13,{"$f":"_Others","v":"Andere"},0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[null,"CY",1,{"$f":"_MTPL","v":"MFH"},0.5,0.5,0.15,0.15,0.25,0.25,0,0.25,0.25,0.15,0.15,0.25,0.25,0.25,0.25,1,0.5,0.15,0.15,0.5,0.5,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,0.25,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0.25,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,2,{"$f":"_MOD","v":"MFK"},0.5,0.5,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,1,0.5,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,0.5,0.25,0.125,7.4999999999999997E-2,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0.15,0.25,0.5,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.5,1,0.25,0.25,0.15,0,0.15,0.15,0.15,0.25,0.15,0.25,0.15,0.25,7.4999999999999997E-2,0.25,0.5,0.125,0.125,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"3b",{"$f":"_ESP","v":"Elementarschadenpool"},0.15,0.25,0.25,0.5,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.25,0.25,1,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,7.4999999999999997E-2,0.125,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,4,{"$f":"_GL","v":"Haftpflicht"},0.25,0.15,0.25,0.15,0.5,0.25,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.5,0.15,0.25,0.15,1,0.4,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,7.4999999999999997E-2,0.125,7.4999999999999997E-2,0.5,0.25,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0.25,0.25,0.15,0.15,0.25,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.5,0.25,0.15,0.15,0.4,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0.5,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125]
[null,null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,1,0.25,0.15,0.15,0.25,0.25,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125]
[null,null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,0.5,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,1,0.15,0.15,0.15,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,9,{"$f":"_Marine","v":"Transport"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.5,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.5,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.5,0.15,0.25,0.15,0.15,0.25,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0.125]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,0.5,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0.125]
[null,null,13,{"$f":"_Others","v":"Andere"},0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.125,0.125,0.125,0.125,0.125,0.125,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.5]
[null,"URR",1,{"$f":"_MTPL","v":"MFH"},0.25,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,0,0,0,0,0,0,0,0,0,0.5,0.25,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0.25,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,1,0.5,0.15,0.15,0.5,0.5,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,2,{"$f":"_MOD","v":"MFK"},0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.5,0.25,0.125,7.4999999999999997E-2,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.5,1,0.5,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,7.4999999999999997E-2,0.25,0.5,0.125,0.125,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.5,1,0.25,0.25,0.15,0,0.15,0.15,0.15,0.25,0.15,0.25,0.15,0.25]
[null,null,"3b",{"$f":"_ESP","v":"Elementarschadenpool"},0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,7.4999999999999997E-2,0.125,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.25,0.25,1,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,4,{"$f":"_GL","v":"Haftpflicht"},7.4999999999999997E-2,0,0,0,0.25,7.4999999999999997E-2,0,0,0,0,0,0,0,0,0,0.25,7.4999999999999997E-2,0.125,7.4999999999999997E-2,0.5,0.25,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.5,0.15,0.25,0.15,1,0.4,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},7.4999999999999997E-2,0,0,0,7.4999999999999997E-2,0.25,0,0,0,0,0,0,0,0,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0.5,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125,0.5,0.25,0.15,0.15,0.4,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25]
[null,null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125,0.25,0.25,0.15,0.15,0.15,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,1,0.25,0.15,0.15,0.25,0.25,0.25]
[null,null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,1,0.15,0.15,0.15,0.15,0.25]
[null,null,9,{"$f":"_Marine","v":"Transport"},0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.25,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0.125,0.15,0.15,0.25,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25]
[null,null,13,{"$f":"_Others","v":"Andere"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.125,0.125,0.125,0.125,0.125,0.125,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1]

{"sheet":"NL_Segments_CH_direct","index":9,"n_rows":261,"n_cols":60,"rows_kept":261,"cut":false,"hidden":false,"merged":[[82,16,82,17],[82,18,82,19],[189,1,190,1],[189,2,190,2],[189,3,190,3],[82,12,82,13],[104,1,105,1],[104,2,105,2],[104,3,105,3],[82,14,82,15],[62,5,62,6],[82,4,82,5],[82,6,82,7],[82,8,82,9],[82,10,82,11],[0,1,0,12],[4,4,4,12],[19,4,19,7],[19,8,19,12],[20,11,20,12],[40,4,40,12],[41,11,41,12],[40,13,40,19],[41,18,41,19],[61,4,61,6],[212,35,212,49],[126,1,127,1],[126,2,127,2],[126,3,127,3],[147,1,148,1],[147,2,148,2],[147,3,148,3],[168,1,169,1],[168,2,169,2],[168,3,169,3],[246,1,260,1],[212,5,212,19],[216,1,230,1],[212,20,212,34],[231,1,245,1]]}
[10,{"$f":"_NL_Segments_CH_direct","v":"Schadenversicherung: Schweizer Direktgeschäft (inklusive Geschäft, das innerhalb des Direktversicherungsabkommen und Elementarschadensversicherungsabkommen in Liechtenstein geschrieben wird)"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_NoSegments","v":"Anzahl Segmente"},{"$f":"_Own_segments","v":"Eigene Untersegmente"}]
[null,1,{"$f":"_MTPL","v":"MFH"},{"$f":"COUNTA(E6:M6)","v":1},{"$f":"_MTPL","v":"MFH"}]
[null,2,{"$f":"_MOD","v":"MFK"},1,{"$f":"_MOD","v":"MFK"}]
[null,3,{"$f":"_Fire","v":"Sach"},1,{"$f":"_Fire","v":"Sach"}]
[null,4,{"$f":"_GL","v":"Haftpflicht"},1,{"$f":"_GL","v":"Haftpflicht"}]
[null,5,{"$f":"_AccMandatory","v":"UVG"},1,{"$f":"_AccMandatory","v":"UVG"}]
[null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},1,{"$f":"_AccOptional","v":"Unfall ohne UVG"}]
[null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},1,{"$f":"_Health_Collective","v":"Kollektivtaggeld"}]
[null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},1,{"$f":"_Health_Individual","v":"Einzelkranken"}]
[null,9,{"$f":"_Marine","v":"Transport"},1,{"$f":"_Marine","v":"Transport"}]
[null,10,{"$f":"_Aviation","v":"Luftfahrt"},1,{"$f":"_Aviation","v":"Luftfahrt"}]
[null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},1,{"$f":"_CreditSurety","v":"Finanz und Kaution"}]
[null,12,{"$f":"_Legal","v":"Rechtsschutz"},1,{"$f":"_Legal","v":"Rechtsschutz"}]
[null,13,{"$f":"_Others","v":"Andere"},1,{"$f":"_Others","v":"Andere"}]
[]
[null,null,null,null,{"$f":"_Res_in","v":"Eingangsschadenrückstellung (1.1.2024)"},null,null,null,{"$f":"\"PY - \" &_Claims","v":"PY - Schäden"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},{"$f":"_nominal&\", \"&_gross&\", \"&CHAR(10)&_undisc","v":"nominal, brutto, \nnicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" &CHAR(10)& _undisc","v":"nominal, netto, \nnicht diskontiert"},{"$f":"_PY_risk_used","v":"für SST-Risikomessung benutzt, nicht diskontiert"},{"$f":"_PY_risk_used_disc","v":"für SST-Risikomessung benutzt, diskontiert"},{"$f":"_Model_risk & CHAR(10) & _CV","v":"Modellrisiko\nVariationskoeffizient"},{"$f":"_Parameter_risk & CHAR(10) & _CV","v":"Parameterrisiko\nVariationskoeffizient"},{"$f":"_Estimation_Risk & CHAR(10) & _CV","v":"Zufallsrisiko\nVariationskoeffizient"},{"$f":"_PY_distr","v":"PY-Schadenverteilung mit Diskonteffekt"}]
[null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_Agg_claims & \", \" &CHAR(10)& _optional","v":"Für aggregierte Schäden, \nOptionale Eingabe"},{"$f":"_Agg_claims & \", \" &CHAR(10)& _optional","v":"Für aggregierte Schäden, \nOptionale Eingabe"},{"$f":"_Agg_claims & \", \" &CHAR(10)& _mandatory","v":"Für aggregierte Schäden, \nErforderliche Eingabe"},{"$f":" _EX_LN & CHAR(10) & \" \" & _million & \" \" & sst_curr","v":"Erwartungswert der Lognormalverteilung\n in Mio. CHF"},{"$f":" _ES_centred & CHAR(10) & \" \" & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall)\n in Mio. CHF"}]
["PY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},null,null,{"$f":"IF(Net=1,F23,E23)","v":0},{"$f":"G23*VLOOKUP($B23,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},null,null,{"$f":"IF(Net=1,F24,E24)","v":0},{"$f":"G24*VLOOKUP($B24,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",3,{"$f":"_Fire","v":"Sach"},{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_Fire_no_Elementar,_Fire_with_Elementar)","v":"Sach inkl. Elementarschadenpool"},null,null,{"$f":"IF(Net=1,F25,E25)","v":0},{"$f":"G25*VLOOKUP($B25,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY","3b",{"$f":"IF(IFERROR(VLOOKUP($B26,NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},{"$f":"IF(IFERROR(VLOOKUP($B26,NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},null,null,{"$f":"IF(Net=1,F26,E26)","v":0},{"$f":"G26*VLOOKUP($B26,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},null,null,{"$f":"IF(Net=1,F27,E27)","v":0},{"$f":"G27*VLOOKUP($B27,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"G28","v":0},{"$f":"G28","v":0},{"$f":"VLOOKUP($B28,NL_UVG_Res,3,FALSE)","v":0},{"$f":"VLOOKUP($B28,NL_UVG_Res,4,FALSE)","v":0}]
["PY","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"G29","v":0},{"$f":"G29","v":0},{"$f":"VLOOKUP($B29,NL_UVG_Res,3,FALSE)","v":0},{"$f":"VLOOKUP($B29,NL_UVG_Res,4,FALSE)","v":0}]
["PY",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},null,null,{"$f":"IF(Net=1,F30,E30)","v":0},{"$f":"G30*VLOOKUP($B30,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},null,null,0,0]
["PY",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},null,null,0,0]
["PY",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},null,null,0,0]
["PY",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},null,null,0,0]
["PY",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},null,null,0,0]
["PY",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},null,null,0,0]
["PY",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},null,null,0,0]
["PY","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,{"$f":"SUM(E$23:E$37)","v":0},{"$f":"SUM(F$23:F$37)","v":0},{"$f":"SUM(G$23:G$37)","v":0},{"$f":"SUM(H$23:H$37)","v":0},null,null,null,{"$f":"SUM(L$23:L$37)","v":0}]
[]
[]
[null,null,null,null,{"$f":"_CY_Attr","v":"CY-Normalschäden"},null,null,null,null,null,null,null,null,{"$f":"_CY_LargeLosses","v":"CY-Grossschäden"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},{"$f":"_Attritional & \" \"  & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Normalschäden nominal, brutto, nicht diskontiert"},{"$f":"_Attritional & \" \" & _nominal & \", \" &  _net & \", \" & _undisc","v":"Normalschäden nominal, netto, nicht diskontiert"},{"$f":"_CY_Attr_No","v":"CY: Erwartete Anzahl der Normalschäden"},{"$f":"_CY_LL_Threshold_CH_Direct","v":"CY: benutzte Grenze zwischen Gross- und Normalschäden (0.5, 1, 2 oder 5 Mio. CHF)"},{"$f":"_Parameter_risk & CHAR(10) & _CV","v":"Parameterrisiko\nVariationskoeffizient"},{"$f":"_Estimation_Risk & CHAR(10) & _CV","v":"Zufallsrisiko\nVariationskoeffizient"},{"$f":"_Estimation_Risk & CHAR(10) & _CV","v":"Zufallsrisiko\nVariationskoeffizient"},{"$f":"_CY_Attr_disc_distr","v":"Normalschadenverteilung mit Diskonteffekt"},null,{"$f":"_CY_LL_No","v":"Erwartungswert der Anzahl Grossschäden"},{"$f":"_CY_LL_No","v":"Erwartungswert der Anzahl Grossschäden"},{"$f":"_CY_LL_PML","v":"grösster möglicher Grossschaden (Einzel- bzw. Ereignisschaden PML)"},{"$f":"_CY_LL_alpha","v":"Einzelschadenverteilung: Paretoparameter"},{"$f":"_CY_LL_alpha","v":"Einzelschadenverteilung: Paretoparameter"},{"$f":"_CY_LL_disc_distr","v":"Jahresgrossschadenverteilung mit Diskonteffekt"}]
[null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,{"$f":"_Agg_claims","v":"Für aggregierte Schäden"},{"$f":"_Agg_claims","v":"Für aggregierte Schäden"},{"$f":"_single_claims","v":"Einzelschäden"},{"$f":" _EX & \" \" &  _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES_centred & \" \" &  _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) in Mio. CHF"},{"$f":"\"E[N]\" & CHAR(10)& _proposal","v":"E[N]\nVorschlag"},"E[N]",{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"\"alpha\" & CHAR(10)& _proposal","v":"alpha\nVorschlag"},"alpha",{"$f":" _EX & \" \" & _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES & \" \" & _million & \" \" & sst_curr","v":"Risiko (Expected Shortfall) in Mio. CHF"}]
["CY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B44=11),\" \",VLOOKUP($B44,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G44*(0.5/H44)^VLOOKUP($B44,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B44,NL_Default_Parameter!$C$59:$I$71,IF(H44=0.5,4,IF(H44=1,5,IF(H44=2,6,IF(H44=5,7)))),FALSE),\" \")","v":" "}]
["CY",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B45=11),\" \",VLOOKUP($B45,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G45*(0.5/H45)^VLOOKUP($B45,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B45,NL_Default_Parameter!$C$59:$I$71,IF(H45=0.5,4,IF(H45=1,5,IF(H45=2,6,IF(H45=5,7)))),FALSE),\" \")","v":" "}]
["CY","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"Sach",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B46=11),\" \",VLOOKUP($B46,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G46*(0.5/H46)^VLOOKUP($B46,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B46,NL_Default_Parameter!$C$59:$I$71,IF(H46=0.5,4,IF(H46=1,5,IF(H46=2,6,IF(H46=5,7)))),FALSE),\" \")","v":" "}]
["CY","3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B47=11),\" \",VLOOKUP($B47,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G47*(0.5/H47)^VLOOKUP($B47,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B47,NL_Default_Parameter!$C$59:$I$71,IF(H47=0.5,4,IF(H47=1,5,IF(H47=2,6,IF(H47=5,7)))),FALSE),\" \")","v":" "}]
["CY",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B48=11),\" \",VLOOKUP($B48,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G48*(0.5/H48)^VLOOKUP($B48,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B48,NL_Default_Parameter!$C$59:$I$71,IF(H48=0.5,4,IF(H48=1,5,IF(H48=2,6,IF(H48=5,7)))),FALSE),\" \")","v":" "}]
["CY","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B49=11),\" \",VLOOKUP($B49,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G49*(0.5/H49)^VLOOKUP($B49,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B49,NL_Default_Parameter!$C$59:$I$71,IF(H49=0.5,4,IF(H49=1,5,IF(H49=2,6,IF(H49=5,7)))),FALSE),\" \")","v":" "}]
["CY","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B50=11),\" \",VLOOKUP($B50,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G50*(0.5/H50)^VLOOKUP($B50,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B50,NL_Default_Parameter!$C$59:$I$71,IF(H50=0.5,4,IF(H50=1,5,IF(H50=2,6,IF(H50=5,7)))),FALSE),\" \")","v":" "}]
["CY",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B51=11),\" \",VLOOKUP($B51,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G51*(0.5/H51)^VLOOKUP($B51,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B51,NL_Default_Parameter!$C$59:$I$71,IF(H51=0.5,4,IF(H51=1,5,IF(H51=2,6,IF(H51=5,7)))),FALSE),\" \")","v":" "}]
["CY",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B52=11),\" \",VLOOKUP($B52,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G52*(0.5/H52)^VLOOKUP($B52,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B52,NL_Default_Parameter!$C$59:$I$71,IF(H52=0.5,4,IF(H52=1,5,IF(H52=2,6,IF(H52=5,7)))),FALSE),\" \")","v":" "}]
["CY",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B53=11),\" \",VLOOKUP($B53,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G53*(0.5/H53)^VLOOKUP($B53,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B53,NL_Default_Parameter!$C$59:$I$71,IF(H53=0.5,4,IF(H53=1,5,IF(H53=2,6,IF(H53=5,7)))),FALSE),\" \")","v":" "}]
["CY",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B54=11),\" \",VLOOKUP($B54,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G54*(0.5/H54)^VLOOKUP($B54,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B54,NL_Default_Parameter!$C$59:$I$71,IF(H54=0.5,4,IF(H54=1,5,IF(H54=2,6,IF(H54=5,7)))),FALSE),\" \")","v":" "}]
["CY",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B55=11),\" \",VLOOKUP($B55,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G55*(0.5/H55)^VLOOKUP($B55,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B55,NL_Default_Parameter!$C$59:$I$71,IF(H55=0.5,4,IF(H55=1,5,IF(H55=2,6,IF(H55=5,7)))),FALSE),\" \")","v":" "}]
["CY",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B56=11),\" \",VLOOKUP($B56,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G56*(0.5/H56)^VLOOKUP($B56,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B56,NL_Default_Parameter!$C$59:$I$71,IF(H56=0.5,4,IF(H56=1,5,IF(H56=2,6,IF(H56=5,7)))),FALSE),\" \")","v":" "}]
["CY",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B57=11),\" \",VLOOKUP($B57,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G57*(0.5/H57)^VLOOKUP($B57,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B57,NL_Default_Parameter!$C$59:$I$71,IF(H57=0.5,4,IF(H57=1,5,IF(H57=2,6,IF(H57=5,7)))),FALSE),\" \")","v":" "}]
["CY",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(_caution,$B58=11),\" \",VLOOKUP($B58,NL_Default_Parameter!$C$59:$G$71,3,FALSE)*G58*(0.5/H58)^VLOOKUP($B58,NL_Default_Parameter!$C$59:$G$71,4,FALSE)),\" \")","v":" "},null,null,{"$f":"IFERROR(VLOOKUP($B58,NL_Default_Parameter!$C$59:$I$71,IF(H58=0.5,4,IF(H58=1,5,IF(H58=2,6,IF(H58=5,7)))),FALSE),\" \")","v":" "}]
["CY","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,{"$f":"SUM(E$44:E$58)","v":0},{"$f":"SUM(F$44:F$58)","v":0},null,null,null,null,null,{"$f":"SUM(L$44:L$58)","v":0},null,null,null,null,null,null,{"$f":"SUM(S$44:S$58)","v":0}]
[]
[]
[null,null,null,null,"URR"]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},{"$f":"_Parameter_risk & \" \" & _CV","v":"Parameterrisiko Variationskoeffizient"},{"$f":"_URR_disc_distr","v":"URR-Schadenverteilung, Risiko mit Diskonteffekt"}]
[null,null,null,null,null,{"$f":" _EX & \" \" &  _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES & \" \" &  _million & \" \" & sst_curr","v":"Risiko (Expected Shortfall) in Mio. CHF"}]
["URR",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"}]
["URR",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"}]
["URR","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"Sach"]
["URR","3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"}]
["URR",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"}]
["URR","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"}]
["URR","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"}]
["URR",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"}]
["URR",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"}]
["URR",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"}]
["URR",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"}]
["URR",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"}]
["URR",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"}]
["URR",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"}]
["URR",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"}]
["URR","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,null,{"$f":"SUM(F$65:F$79)","v":0}]
[]
[]
[null,null,null,null,{"$f":"VLOOKUP(\"T.10.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Geschriebene Prämie (betrifft Policen, deren Deckungsperiode zwischen dem 1.1.2024 dem 31.12.2024 beginnt, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2024 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2024 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Verdiente Prämie per 31.12.2024"},null,{"$f":"VLOOKUP(\"T.10.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Betriebs- und Verwaltungskosten bezüglich der geschriebenen Prämie"},null,{"$f":"_ExpectedIncWP","v":"Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie"},null,{"$f":"_ExpectedInc","v":"Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie"},null,{"$f":"_TotalLossURR","v":"Erwarteter aggregierter Schadenaufwand bezüglich unverdienter Prämie"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":"_nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":"_TotalLoss & \" \" & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, brutto, nicht diskontiert"},{"$f":"_TotalLoss & \" \"  & _nominal & \", \" &  _net & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, netto, nicht diskontiert"},{"$f":"_TotalLoss & \" \" & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, brutto, nicht diskontiert"},{"$f":"_TotalLoss & \" \"  & _nominal & \", \" &  _net & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"}]
[null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},"in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF"]
["FI",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"}]
["FI",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"}]
["FI","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"Sach"]
["FI","3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"}]
["FI",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"}]
["FI","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"}]
["FI","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"}]
["FI",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"}]
["FI",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"}]
["FI",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"}]
["FI",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"}]
["FI",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"}]
["FI",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"}]
["FI",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"}]
["FI",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"}]
["FI","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,{"$f":"SUM(E$86:E$100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"_IncPP_PY","v":"Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor","v":"Barwertfaktor"},"Weight_no_UVG",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Lookup String"]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E106+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK106+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["PY_PP",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E107>0,SUMPRODUCT(E107:BB107,$E$105:$BB$105)/SUM(E107:BB107)+1,0)","v":0},{"$f":"SUMPRODUCT(E107:BB107,discount_factors_sst_curr)","v":0},1,{"$f":"IFERROR(SUMPRODUCT(E107:BB107,OFFSET(Infl_factors,MATCH(\"CH_direct-p-\"&BH107,Match_Infl_Segment,0),BG$14,1,50),discount_factors_sst_curr)/BE107,1)","v":1},{"$f":"IF(OR(LEFT($B107,2)=\"5a\",LEFT($B107,2)=\"5b\"),$B107,LEFT($B107,IF(ISTEXT($B107),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B107)),\"\",FIND({\"_\",\"a\",\"b\"},$B107)))-1,LEN($B107)))*1)","v":1}]
["PY_PP",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B108,2)=\"5a\",LEFT($B108,2)=\"5b\"),$B108,LEFT($B108,IF(ISTEXT($B108),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B108)),\"\",FIND({\"_\",\"a\",\"b\"},$B108)))-1,LEN($B108)))*1)","v":2}]
["PY_PP",3,{"$f":"_Fire","v":"Sach"},{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_Fire_no_Elementar,_Fire_with_Elementar)","v":"Sach inkl. Elementarschadenpool"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B109,2)=\"5a\",LEFT($B109,2)=\"5b\"),$B109,LEFT($B109,IF(ISTEXT($B109),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B109)),\"\",FIND({\"_\",\"a\",\"b\"},$B109)))-1,LEN($B109)))*1)","v":3}]
["PY_PP","3b",{"$f":"IF(IFERROR(VLOOKUP($B110,NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},{"$f":"IF(IFERROR(VLOOKUP($B110,NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B110,2)=\"5a\",LEFT($B110,2)=\"5b\"),$B110,LEFT($B110,IF(ISTEXT($B110),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B110)),\"\",FIND({\"_\",\"a\",\"b\"},$B110)))-1,LEN($B110)))*1)","v":3}]
["PY_PP",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B111,2)=\"5a\",LEFT($B111,2)=\"5b\"),$B111,LEFT($B111,IF(ISTEXT($B111),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B111)),\"\",FIND({\"_\",\"a\",\"b\"},$B111)))-1,LEN($B111)))*1)","v":4}]
["PY_PP","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,{"$f":"IF(OR(LEFT($B112,2)=\"5a\",LEFT($B112,2)=\"5b\"),$B112,LEFT($B112,IF(ISTEXT($B112),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B112)),\"\",FIND({\"_\",\"a\",\"b\"},$B112)))-1,LEN($B112)))*1)","v":"5a"}]
["PY_PP","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,{"$f":"IF(OR(LEFT($B113,2)=\"5a\",LEFT($B113,2)=\"5b\"),$B113,LEFT($B113,IF(ISTEXT($B113),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B113)),\"\",FIND({\"_\",\"a\",\"b\"},$B113)))-1,LEN($B113)))*1)","v":"5b"}]
["PY_PP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B114,2)=\"5a\",LEFT($B114,2)=\"5b\"),$B114,LEFT($B114,IF(ISTEXT($B114),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B114)),\"\",FIND({\"_\",\"a\",\"b\"},$B114)))-1,LEN($B114)))*1)","v":6}]
["PY_PP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B115,2)=\"5a\",LEFT($B115,2)=\"5b\"),$B115,LEFT($B115,IF(ISTEXT($B115),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B115)),\"\",FIND({\"_\",\"a\",\"b\"},$B115)))-1,LEN($B115)))*1)","v":7}]
["PY_PP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B116,2)=\"5a\",LEFT($B116,2)=\"5b\"),$B116,LEFT($B116,IF(ISTEXT($B116),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B116)),\"\",FIND({\"_\",\"a\",\"b\"},$B116)))-1,LEN($B116)))*1)","v":8}]
["PY_PP",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B117,2)=\"5a\",LEFT($B117,2)=\"5b\"),$B117,LEFT($B117,IF(ISTEXT($B117),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B117)),\"\",FIND({\"_\",\"a\",\"b\"},$B117)))-1,LEN($B117)))*1)","v":9}]
["PY_PP",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B118,2)=\"5a\",LEFT($B118,2)=\"5b\"),$B118,LEFT($B118,IF(ISTEXT($B118),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B118)),\"\",FIND({\"_\",\"a\",\"b\"},$B118)))-1,LEN($B118)))*1)","v":10}]
["PY_PP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B119,2)=\"5a\",LEFT($B119,2)=\"5b\"),$B119,LEFT($B119,IF(ISTEXT($B119),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B119)),\"\",FIND({\"_\",\"a\",\"b\"},$B119)))-1,LEN($B119)))*1)","v":11}]
["PY_PP",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B120,2)=\"5a\",LEFT($B120,2)=\"5b\"),$B120,LEFT($B120,IF(ISTEXT($B120),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B120)),\"\",FIND({\"_\",\"a\",\"b\"},$B120)))-1,LEN($B120)))*1)","v":12}]
["PY_PP",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,{"$f":"IF(OR(LEFT($B121,2)=\"5a\",LEFT($B121,2)=\"5b\"),$B121,LEFT($B121,IF(ISTEXT($B121),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B121)),\"\",FIND({\"_\",\"a\",\"b\"},$B121)))-1,LEN($B121)))*1)","v":13}]
["PY_PP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,{"$f":"IFERROR(SUMPRODUCT(E$107:E$121,$G$23:$G$37)/SUM($G$23:$G$37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK$107:AK$121,$G$23:$G$37)/SUM($G$23:$G$37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(SUMPRODUCT(BE$107:BE$121,$G$23:$G$37)/SUM($G$23:$G$37),0)","v":0}]
["PY_PP","Total_ex_UVG",{"$f":"_All_LOBs & \" ex. \" & _AccMandatory","v":"Alle Branchen ex. UVG"},null,{"$f":"IFERROR(SUMPRODUCT(E$107:E$121,$G$23:$G$37,$BF$107:$BF$121)/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK$107:AK$121,$G$23:$G$37,$BF$107:$BF$121)/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMPRODUCT(E123:BB123,discount_factors_sst_curr)","v":0}]
[]
[null,{"$f":"_IncPP_CY","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Lookup String"]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E128+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK128+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["CY_PP",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E129>0,SUMPRODUCT(E129:BB129,$E$127:$BB$127)/SUM(E129:BB129)+1,0)","v":0},{"$f":"SUMPRODUCT(E129:BB129,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(SUMPRODUCT(E129:BB129,OFFSET(Infl_factors,MATCH(\"CH_direct-p-\"&BG129,Match_Infl_Segment,0),BF$14,1,50),discount_factors_sst_curr)/BE129,1)","v":1},{"$f":"IF(OR(LEFT($B129,2)=\"5a\",LEFT($B129,2)=\"5b\"),$B129,LEFT($B129,IF(ISTEXT($B129),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B129)),\"\",FIND({\"_\",\"a\",\"b\"},$B129)))-1,LEN($B129)))*1)","v":1}]
["CY_PP",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B130,2)=\"5a\",LEFT($B130,2)=\"5b\"),$B130,LEFT($B130,IF(ISTEXT($B130),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B130)),\"\",FIND({\"_\",\"a\",\"b\"},$B130)))-1,LEN($B130)))*1)","v":2}]
["CY_PP","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"Sach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B131,2)=\"5a\",LEFT($B131,2)=\"5b\"),$B131,LEFT($B131,IF(ISTEXT($B131),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B131)),\"\",FIND({\"_\",\"a\",\"b\"},$B131)))-1,LEN($B131)))*1)","v":3}]
["CY_PP","3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B132,2)=\"5a\",LEFT($B132,2)=\"5b\"),$B132,LEFT($B132,IF(ISTEXT($B132),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B132)),\"\",FIND({\"_\",\"a\",\"b\"},$B132)))-1,LEN($B132)))*1)","v":3}]
["CY_PP",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B133,2)=\"5a\",LEFT($B133,2)=\"5b\"),$B133,LEFT($B133,IF(ISTEXT($B133),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B133)),\"\",FIND({\"_\",\"a\",\"b\"},$B133)))-1,LEN($B133)))*1)","v":4}]
["CY_PP","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B134,2)=\"5a\",LEFT($B134,2)=\"5b\"),$B134,LEFT($B134,IF(ISTEXT($B134),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B134)),\"\",FIND({\"_\",\"a\",\"b\"},$B134)))-1,LEN($B134)))*1)","v":"5a"}]
["CY_PP","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B135,2)=\"5a\",LEFT($B135,2)=\"5b\"),$B135,LEFT($B135,IF(ISTEXT($B135),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B135)),\"\",FIND({\"_\",\"a\",\"b\"},$B135)))-1,LEN($B135)))*1)","v":"5b"}]
["CY_PP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B136,2)=\"5a\",LEFT($B136,2)=\"5b\"),$B136,LEFT($B136,IF(ISTEXT($B136),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B136)),\"\",FIND({\"_\",\"a\",\"b\"},$B136)))-1,LEN($B136)))*1)","v":6}]
["CY_PP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B137,2)=\"5a\",LEFT($B137,2)=\"5b\"),$B137,LEFT($B137,IF(ISTEXT($B137),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B137)),\"\",FIND({\"_\",\"a\",\"b\"},$B137)))-1,LEN($B137)))*1)","v":7}]
["CY_PP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B138,2)=\"5a\",LEFT($B138,2)=\"5b\"),$B138,LEFT($B138,IF(ISTEXT($B138),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B138)),\"\",FIND({\"_\",\"a\",\"b\"},$B138)))-1,LEN($B138)))*1)","v":8}]
["CY_PP",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B139,2)=\"5a\",LEFT($B139,2)=\"5b\"),$B139,LEFT($B139,IF(ISTEXT($B139),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B139)),\"\",FIND({\"_\",\"a\",\"b\"},$B139)))-1,LEN($B139)))*1)","v":9}]
["CY_PP",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B140,2)=\"5a\",LEFT($B140,2)=\"5b\"),$B140,LEFT($B140,IF(ISTEXT($B140),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B140)),\"\",FIND({\"_\",\"a\",\"b\"},$B140)))-1,LEN($B140)))*1)","v":10}]
["CY_PP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B141,2)=\"5a\",LEFT($B141,2)=\"5b\"),$B141,LEFT($B141,IF(ISTEXT($B141),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B141)),\"\",FIND({\"_\",\"a\",\"b\"},$B141)))-1,LEN($B141)))*1)","v":11}]
["CY_PP",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B142,2)=\"5a\",LEFT($B142,2)=\"5b\"),$B142,LEFT($B142,IF(ISTEXT($B142),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B142)),\"\",FIND({\"_\",\"a\",\"b\"},$B142)))-1,LEN($B142)))*1)","v":12}]
["CY_PP",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B143,2)=\"5a\",LEFT($B143,2)=\"5b\"),$B143,LEFT($B143,IF(ISTEXT($B143),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B143)),\"\",FIND({\"_\",\"a\",\"b\"},$B143)))-1,LEN($B143)))*1)","v":13}]
["CY_PP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,{"$f":"IFERROR(SUMPRODUCT(E$129:E$143,$R$86:$R$100)/SUM($R$86:$R$100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK$129:AK$143,$R$86:$R$100)/SUM($R$86:$R$100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,{"$f":"_IncPP_URR_1yr","v":"Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Lookup String"]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E149+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK149+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["URR_1PP",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F150>0,SUMPRODUCT(F150:BB150,$F$148:$BB$148)/SUM(F150:BB150)+1,0)","v":0},{"$f":"SUMPRODUCT(E150:BB150,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(SUMPRODUCT(E150:BB150,OFFSET(Infl_factors,MATCH(\"CH_direct-p-\"&BG150,Match_Infl_Segment,0),BF$14,1,50),discount_factors_sst_curr)/BE150,1)","v":1},{"$f":"IF(OR(LEFT($B150,2)=\"5a\",LEFT($B150,2)=\"5b\"),$B150,LEFT($B150,IF(ISTEXT($B150),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B150)),\"\",FIND({\"_\",\"a\",\"b\"},$B150)))-1,LEN($B150)))*1)","v":1}]
["URR_1PP",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B151,2)=\"5a\",LEFT($B151,2)=\"5b\"),$B151,LEFT($B151,IF(ISTEXT($B151),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B151)),\"\",FIND({\"_\",\"a\",\"b\"},$B151)))-1,LEN($B151)))*1)","v":2}]
["URR_1PP","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"Sach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B152,2)=\"5a\",LEFT($B152,2)=\"5b\"),$B152,LEFT($B152,IF(ISTEXT($B152),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B152)),\"\",FIND({\"_\",\"a\",\"b\"},$B152)))-1,LEN($B152)))*1)","v":3}]
["URR_1PP","3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B153,2)=\"5a\",LEFT($B153,2)=\"5b\"),$B153,LEFT($B153,IF(ISTEXT($B153),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B153)),\"\",FIND({\"_\",\"a\",\"b\"},$B153)))-1,LEN($B153)))*1)","v":3}]
["URR_1PP",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B154,2)=\"5a\",LEFT($B154,2)=\"5b\"),$B154,LEFT($B154,IF(ISTEXT($B154),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B154)),\"\",FIND({\"_\",\"a\",\"b\"},$B154)))-1,LEN($B154)))*1)","v":4}]
["URR_1PP","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B155,2)=\"5a\",LEFT($B155,2)=\"5b\"),$B155,LEFT($B155,IF(ISTEXT($B155),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B155)),\"\",FIND({\"_\",\"a\",\"b\"},$B155)))-1,LEN($B155)))*1)","v":"5a"}]
["URR_1PP","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B156,2)=\"5a\",LEFT($B156,2)=\"5b\"),$B156,LEFT($B156,IF(ISTEXT($B156),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B156)),\"\",FIND({\"_\",\"a\",\"b\"},$B156)))-1,LEN($B156)))*1)","v":"5b"}]
["URR_1PP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B157,2)=\"5a\",LEFT($B157,2)=\"5b\"),$B157,LEFT($B157,IF(ISTEXT($B157),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B157)),\"\",FIND({\"_\",\"a\",\"b\"},$B157)))-1,LEN($B157)))*1)","v":6}]
["URR_1PP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B158,2)=\"5a\",LEFT($B158,2)=\"5b\"),$B158,LEFT($B158,IF(ISTEXT($B158),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B158)),\"\",FIND({\"_\",\"a\",\"b\"},$B158)))-1,LEN($B158)))*1)","v":7}]
["URR_1PP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B159,2)=\"5a\",LEFT($B159,2)=\"5b\"),$B159,LEFT($B159,IF(ISTEXT($B159),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B159)),\"\",FIND({\"_\",\"a\",\"b\"},$B159)))-1,LEN($B159)))*1)","v":8}]
["URR_1PP",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B160,2)=\"5a\",LEFT($B160,2)=\"5b\"),$B160,LEFT($B160,IF(ISTEXT($B160),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B160)),\"\",FIND({\"_\",\"a\",\"b\"},$B160)))-1,LEN($B160)))*1)","v":9}]
["URR_1PP",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B161,2)=\"5a\",LEFT($B161,2)=\"5b\"),$B161,LEFT($B161,IF(ISTEXT($B161),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B161)),\"\",FIND({\"_\",\"a\",\"b\"},$B161)))-1,LEN($B161)))*1)","v":10}]
["URR_1PP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B162,2)=\"5a\",LEFT($B162,2)=\"5b\"),$B162,LEFT($B162,IF(ISTEXT($B162),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B162)),\"\",FIND({\"_\",\"a\",\"b\"},$B162)))-1,LEN($B162)))*1)","v":11}]
["URR_1PP",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B163,2)=\"5a\",LEFT($B163,2)=\"5b\"),$B163,LEFT($B163,IF(ISTEXT($B163),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B163)),\"\",FIND({\"_\",\"a\",\"b\"},$B163)))-1,LEN($B163)))*1)","v":12}]
["URR_1PP",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$f":"IF(OR(LEFT($B164,2)=\"5a\",LEFT($B164,2)=\"5b\"),$B164,LEFT($B164,IF(ISTEXT($B164),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B164)),\"\",FIND({\"_\",\"a\",\"b\"},$B164)))-1,LEN($B164)))*1)","v":13}]
["URR_1PP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,null,{"$f":"IFERROR(SUMPRODUCT(F$150:F$164,$T$86:$T$100)/SUM($T$86:$T$100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL$150:AL$164,$T$86:$T$100)/SUM($T$86:$T$100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,{"$f":"_IncEP_URR","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E170+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034]
["URR_EP",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"}]
["URR_EP",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"}]
["URR_EP","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"Sach"]
["URR_EP","3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"}]
["URR_EP",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"}]
["URR_EP","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"}]
["URR_EP","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"}]
["URR_EP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"}]
["URR_EP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"}]
["URR_EP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"}]
["URR_EP",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"}]
["URR_EP",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"}]
["URR_EP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"}]
["URR_EP",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"}]
["URR_EP",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"}]
["URR_EP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,null,{"$f":"IFERROR(SUMPRODUCT(F$171:F$185,$J$86:$J$100)/SUM($J$86:$J$100),0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"_IncPP_URR","v":"Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_segment","v":"Segment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Lookup String"]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E191+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK191+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["URR_PP",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:F$171,N(IF({1},F$190-$F$190:F$190+1))),$F$150:F$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:G$171,N(IF({1},G$190-$F$190:G$190+1))),$F$150:G$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:H$171,N(IF({1},H$190-$F$190:H$190+1))),$F$150:H$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:I$171,N(IF({1},I$190-$F$190:I$190+1))),$F$150:I$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:J$171,N(IF({1},J$190-$F$190:J$190+1))),$F$150:J$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:K$171,N(IF({1},K$190-$F$190:K$190+1))),$F$150:K$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:L$171,N(IF({1},L$190-$F$190:L$190+1))),$F$150:L$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:M$171,N(IF({1},M$190-$F$190:M$190+1))),$F$150:M$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:N$171,N(IF({1},N$190-$F$190:N$190+1))),$F$150:N$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:O$171,N(IF({1},O$190-$F$190:O$190+1))),$F$150:O$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:P$171,N(IF({1},P$190-$F$190:P$190+1))),$F$150:P$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:Q$171,N(IF({1},Q$190-$F$190:Q$190+1))),$F$150:Q$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:R$171,N(IF({1},R$190-$F$190:R$190+1))),$F$150:R$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:S$171,N(IF({1},S$190-$F$190:S$190+1))),$F$150:S$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:T$171,N(IF({1},T$190-$F$190:T$190+1))),$F$150:T$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:U$171,N(IF({1},U$190-$F$190:U$190+1))),$F$150:U$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:V$171,N(IF({1},V$190-$F$190:V$190+1))),$F$150:V$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:W$171,N(IF({1},W$190-$F$190:W$190+1))),$F$150:W$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:X$171,N(IF({1},X$190-$F$190:X$190+1))),$F$150:X$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:Y$171,N(IF({1},Y$190-$F$190:Y$190+1))),$F$150:Y$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:Z$171,N(IF({1},Z$190-$F$190:Z$190+1))),$F$150:Z$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AA$171,N(IF({1},AA$190-$F$190:AA$190+1))),$F$150:AA$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AB$171,N(IF({1},AB$190-$F$190:AB$190+1))),$F$150:AB$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AC$171,N(IF({1},AC$190-$F$190:AC$190+1))),$F$150:AC$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AD$171,N(IF({1},AD$190-$F$190:AD$190+1))),$F$150:AD$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AE$171,N(IF({1},AE$190-$F$190:AE$190+1))),$F$150:AE$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AF$171,N(IF({1},AF$190-$F$190:AF$190+1))),$F$150:AF$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AG$171,N(IF({1},AG$190-$F$190:AG$190+1))),$F$150:AG$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AH$171,N(IF({1},AH$190-$F$190:AH$190+1))),$F$150:AH$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AI$171,N(IF({1},AI$190-$F$190:AI$190+1))),$F$150:AI$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AJ$171,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$150:AJ$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AK$171,N(IF({1},AK$190-$F$190:AK$190+1))),$F$150:AK$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AL$171,N(IF({1},AL$190-$F$190:AL$190+1))),$F$150:AL$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AM$171,N(IF({1},AM$190-$F$190:AM$190+1))),$F$150:AM$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AN$171,N(IF({1},AN$190-$F$190:AN$190+1))),$F$150:AN$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AO$171,N(IF({1},AO$190-$F$190:AO$190+1))),$F$150:AO$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AP$171,N(IF({1},AP$190-$F$190:AP$190+1))),$F$150:AP$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AQ$171,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$150:AQ$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AR$171,N(IF({1},AR$190-$F$190:AR$190+1))),$F$150:AR$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AS$171,N(IF({1},AS$190-$F$190:AS$190+1))),$F$150:AS$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AT$171,N(IF({1},AT$190-$F$190:AT$190+1))),$F$150:AT$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AU$171,N(IF({1},AU$190-$F$190:AU$190+1))),$F$150:AU$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AV$171,N(IF({1},AV$190-$F$190:AV$190+1))),$F$150:AV$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AW$171,N(IF({1},AW$190-$F$190:AW$190+1))),$F$150:AW$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AX$171,N(IF({1},AX$190-$F$190:AX$190+1))),$F$150:AX$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AY$171,N(IF({1},AY$190-$F$190:AY$190+1))),$F$150:AY$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:AZ$171,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$150:AZ$150),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$171:BA$171,N(IF({1},BA$190-$F$190:BA$190+1))),$F$150:BA$150),0)","v":0},{"$f":"IF(SUM($F192:$BA192)=0,0,1-SUM($F192:$BA192))","v":0},null,{"$f":"IF(F192>0,SUMPRODUCT(F192:BB192,$F$190:$BB$190)/SUM(F192:BB192)+1,0)","v":0},{"$f":"SUMPRODUCT(E192:BB192,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(SUMPRODUCT(E192:BB192,OFFSET(Infl_factors,MATCH(\"CH_direct-p-\"&BG192,Match_Infl_Segment,0),BF$14,1,50),discount_factors_sst_curr)/BE192,1)","v":1},{"$f":"IF(OR(LEFT($B192,2)=\"5a\",LEFT($B192,2)=\"5b\"),$B192,LEFT($B192,IF(ISTEXT($B192),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B192)),\"\",FIND({\"_\",\"a\",\"b\"},$B192)))-1,LEN($B192)))*1)","v":1}]
["URR_PP",2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:F$172,N(IF({1},F$190-$F$190:F$190+1))),$F$151:F$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:G$172,N(IF({1},G$190-$F$190:G$190+1))),$F$151:G$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:H$172,N(IF({1},H$190-$F$190:H$190+1))),$F$151:H$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:I$172,N(IF({1},I$190-$F$190:I$190+1))),$F$151:I$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:J$172,N(IF({1},J$190-$F$190:J$190+1))),$F$151:J$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:K$172,N(IF({1},K$190-$F$190:K$190+1))),$F$151:K$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:L$172,N(IF({1},L$190-$F$190:L$190+1))),$F$151:L$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:M$172,N(IF({1},M$190-$F$190:M$190+1))),$F$151:M$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:N$172,N(IF({1},N$190-$F$190:N$190+1))),$F$151:N$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:O$172,N(IF({1},O$190-$F$190:O$190+1))),$F$151:O$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:P$172,N(IF({1},P$190-$F$190:P$190+1))),$F$151:P$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:Q$172,N(IF({1},Q$190-$F$190:Q$190+1))),$F$151:Q$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:R$172,N(IF({1},R$190-$F$190:R$190+1))),$F$151:R$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:S$172,N(IF({1},S$190-$F$190:S$190+1))),$F$151:S$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:T$172,N(IF({1},T$190-$F$190:T$190+1))),$F$151:T$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:U$172,N(IF({1},U$190-$F$190:U$190+1))),$F$151:U$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:V$172,N(IF({1},V$190-$F$190:V$190+1))),$F$151:V$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:W$172,N(IF({1},W$190-$F$190:W$190+1))),$F$151:W$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:X$172,N(IF({1},X$190-$F$190:X$190+1))),$F$151:X$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:Y$172,N(IF({1},Y$190-$F$190:Y$190+1))),$F$151:Y$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:Z$172,N(IF({1},Z$190-$F$190:Z$190+1))),$F$151:Z$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AA$172,N(IF({1},AA$190-$F$190:AA$190+1))),$F$151:AA$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AB$172,N(IF({1},AB$190-$F$190:AB$190+1))),$F$151:AB$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AC$172,N(IF({1},AC$190-$F$190:AC$190+1))),$F$151:AC$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AD$172,N(IF({1},AD$190-$F$190:AD$190+1))),$F$151:AD$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AE$172,N(IF({1},AE$190-$F$190:AE$190+1))),$F$151:AE$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AF$172,N(IF({1},AF$190-$F$190:AF$190+1))),$F$151:AF$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AG$172,N(IF({1},AG$190-$F$190:AG$190+1))),$F$151:AG$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AH$172,N(IF({1},AH$190-$F$190:AH$190+1))),$F$151:AH$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AI$172,N(IF({1},AI$190-$F$190:AI$190+1))),$F$151:AI$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AJ$172,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$151:AJ$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AK$172,N(IF({1},AK$190-$F$190:AK$190+1))),$F$151:AK$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AL$172,N(IF({1},AL$190-$F$190:AL$190+1))),$F$151:AL$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AM$172,N(IF({1},AM$190-$F$190:AM$190+1))),$F$151:AM$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AN$172,N(IF({1},AN$190-$F$190:AN$190+1))),$F$151:AN$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AO$172,N(IF({1},AO$190-$F$190:AO$190+1))),$F$151:AO$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AP$172,N(IF({1},AP$190-$F$190:AP$190+1))),$F$151:AP$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AQ$172,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$151:AQ$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AR$172,N(IF({1},AR$190-$F$190:AR$190+1))),$F$151:AR$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AS$172,N(IF({1},AS$190-$F$190:AS$190+1))),$F$151:AS$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AT$172,N(IF({1},AT$190-$F$190:AT$190+1))),$F$151:AT$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AU$172,N(IF({1},AU$190-$F$190:AU$190+1))),$F$151:AU$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AV$172,N(IF({1},AV$190-$F$190:AV$190+1))),$F$151:AV$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AW$172,N(IF({1},AW$190-$F$190:AW$190+1))),$F$151:AW$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AX$172,N(IF({1},AX$190-$F$190:AX$190+1))),$F$151:AX$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AY$172,N(IF({1},AY$190-$F$190:AY$190+1))),$F$151:AY$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:AZ$172,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$151:AZ$151),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$172:BA$172,N(IF({1},BA$190-$F$190:BA$190+1))),$F$151:BA$151),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B193,2)=\"5a\",LEFT($B193,2)=\"5b\"),$B193,LEFT($B193,IF(ISTEXT($B193),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B193)),\"\",FIND({\"_\",\"a\",\"b\"},$B193)))-1,LEN($B193)))*1)","v":2}]
["URR_PP","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"Sach",null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:F$173,N(IF({1},F$190-$F$190:F$190+1))),$F$152:F$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:G$173,N(IF({1},G$190-$F$190:G$190+1))),$F$152:G$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:H$173,N(IF({1},H$190-$F$190:H$190+1))),$F$152:H$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:I$173,N(IF({1},I$190-$F$190:I$190+1))),$F$152:I$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:J$173,N(IF({1},J$190-$F$190:J$190+1))),$F$152:J$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:K$173,N(IF({1},K$190-$F$190:K$190+1))),$F$152:K$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:L$173,N(IF({1},L$190-$F$190:L$190+1))),$F$152:L$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:M$173,N(IF({1},M$190-$F$190:M$190+1))),$F$152:M$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:N$173,N(IF({1},N$190-$F$190:N$190+1))),$F$152:N$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:O$173,N(IF({1},O$190-$F$190:O$190+1))),$F$152:O$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:P$173,N(IF({1},P$190-$F$190:P$190+1))),$F$152:P$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:Q$173,N(IF({1},Q$190-$F$190:Q$190+1))),$F$152:Q$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:R$173,N(IF({1},R$190-$F$190:R$190+1))),$F$152:R$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:S$173,N(IF({1},S$190-$F$190:S$190+1))),$F$152:S$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:T$173,N(IF({1},T$190-$F$190:T$190+1))),$F$152:T$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:U$173,N(IF({1},U$190-$F$190:U$190+1))),$F$152:U$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:V$173,N(IF({1},V$190-$F$190:V$190+1))),$F$152:V$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:W$173,N(IF({1},W$190-$F$190:W$190+1))),$F$152:W$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:X$173,N(IF({1},X$190-$F$190:X$190+1))),$F$152:X$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:Y$173,N(IF({1},Y$190-$F$190:Y$190+1))),$F$152:Y$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:Z$173,N(IF({1},Z$190-$F$190:Z$190+1))),$F$152:Z$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AA$173,N(IF({1},AA$190-$F$190:AA$190+1))),$F$152:AA$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AB$173,N(IF({1},AB$190-$F$190:AB$190+1))),$F$152:AB$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AC$173,N(IF({1},AC$190-$F$190:AC$190+1))),$F$152:AC$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AD$173,N(IF({1},AD$190-$F$190:AD$190+1))),$F$152:AD$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AE$173,N(IF({1},AE$190-$F$190:AE$190+1))),$F$152:AE$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AF$173,N(IF({1},AF$190-$F$190:AF$190+1))),$F$152:AF$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AG$173,N(IF({1},AG$190-$F$190:AG$190+1))),$F$152:AG$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AH$173,N(IF({1},AH$190-$F$190:AH$190+1))),$F$152:AH$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AI$173,N(IF({1},AI$190-$F$190:AI$190+1))),$F$152:AI$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AJ$173,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$152:AJ$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AK$173,N(IF({1},AK$190-$F$190:AK$190+1))),$F$152:AK$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AL$173,N(IF({1},AL$190-$F$190:AL$190+1))),$F$152:AL$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AM$173,N(IF({1},AM$190-$F$190:AM$190+1))),$F$152:AM$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AN$173,N(IF({1},AN$190-$F$190:AN$190+1))),$F$152:AN$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AO$173,N(IF({1},AO$190-$F$190:AO$190+1))),$F$152:AO$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AP$173,N(IF({1},AP$190-$F$190:AP$190+1))),$F$152:AP$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AQ$173,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$152:AQ$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AR$173,N(IF({1},AR$190-$F$190:AR$190+1))),$F$152:AR$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AS$173,N(IF({1},AS$190-$F$190:AS$190+1))),$F$152:AS$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AT$173,N(IF({1},AT$190-$F$190:AT$190+1))),$F$152:AT$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AU$173,N(IF({1},AU$190-$F$190:AU$190+1))),$F$152:AU$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AV$173,N(IF({1},AV$190-$F$190:AV$190+1))),$F$152:AV$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AW$173,N(IF({1},AW$190-$F$190:AW$190+1))),$F$152:AW$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AX$173,N(IF({1},AX$190-$F$190:AX$190+1))),$F$152:AX$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AY$173,N(IF({1},AY$190-$F$190:AY$190+1))),$F$152:AY$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:AZ$173,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$152:AZ$152),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$173:BA$173,N(IF({1},BA$190-$F$190:BA$190+1))),$F$152:BA$152),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B194,2)=\"5a\",LEFT($B194,2)=\"5b\"),$B194,LEFT($B194,IF(ISTEXT($B194),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B194)),\"\",FIND({\"_\",\"a\",\"b\"},$B194)))-1,LEN($B194)))*1)","v":3}]
["URR_PP","3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:F$174,N(IF({1},F$190-$F$190:F$190+1))),$F$153:F$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:G$174,N(IF({1},G$190-$F$190:G$190+1))),$F$153:G$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:H$174,N(IF({1},H$190-$F$190:H$190+1))),$F$153:H$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:I$174,N(IF({1},I$190-$F$190:I$190+1))),$F$153:I$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:J$174,N(IF({1},J$190-$F$190:J$190+1))),$F$153:J$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:K$174,N(IF({1},K$190-$F$190:K$190+1))),$F$153:K$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:L$174,N(IF({1},L$190-$F$190:L$190+1))),$F$153:L$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:M$174,N(IF({1},M$190-$F$190:M$190+1))),$F$153:M$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:N$174,N(IF({1},N$190-$F$190:N$190+1))),$F$153:N$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:O$174,N(IF({1},O$190-$F$190:O$190+1))),$F$153:O$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:P$174,N(IF({1},P$190-$F$190:P$190+1))),$F$153:P$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:Q$174,N(IF({1},Q$190-$F$190:Q$190+1))),$F$153:Q$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:R$174,N(IF({1},R$190-$F$190:R$190+1))),$F$153:R$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:S$174,N(IF({1},S$190-$F$190:S$190+1))),$F$153:S$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:T$174,N(IF({1},T$190-$F$190:T$190+1))),$F$153:T$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:U$174,N(IF({1},U$190-$F$190:U$190+1))),$F$153:U$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:V$174,N(IF({1},V$190-$F$190:V$190+1))),$F$153:V$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:W$174,N(IF({1},W$190-$F$190:W$190+1))),$F$153:W$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:X$174,N(IF({1},X$190-$F$190:X$190+1))),$F$153:X$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:Y$174,N(IF({1},Y$190-$F$190:Y$190+1))),$F$153:Y$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:Z$174,N(IF({1},Z$190-$F$190:Z$190+1))),$F$153:Z$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AA$174,N(IF({1},AA$190-$F$190:AA$190+1))),$F$153:AA$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AB$174,N(IF({1},AB$190-$F$190:AB$190+1))),$F$153:AB$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AC$174,N(IF({1},AC$190-$F$190:AC$190+1))),$F$153:AC$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AD$174,N(IF({1},AD$190-$F$190:AD$190+1))),$F$153:AD$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AE$174,N(IF({1},AE$190-$F$190:AE$190+1))),$F$153:AE$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AF$174,N(IF({1},AF$190-$F$190:AF$190+1))),$F$153:AF$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AG$174,N(IF({1},AG$190-$F$190:AG$190+1))),$F$153:AG$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AH$174,N(IF({1},AH$190-$F$190:AH$190+1))),$F$153:AH$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AI$174,N(IF({1},AI$190-$F$190:AI$190+1))),$F$153:AI$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AJ$174,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$153:AJ$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AK$174,N(IF({1},AK$190-$F$190:AK$190+1))),$F$153:AK$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AL$174,N(IF({1},AL$190-$F$190:AL$190+1))),$F$153:AL$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AM$174,N(IF({1},AM$190-$F$190:AM$190+1))),$F$153:AM$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AN$174,N(IF({1},AN$190-$F$190:AN$190+1))),$F$153:AN$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AO$174,N(IF({1},AO$190-$F$190:AO$190+1))),$F$153:AO$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AP$174,N(IF({1},AP$190-$F$190:AP$190+1))),$F$153:AP$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AQ$174,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$153:AQ$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AR$174,N(IF({1},AR$190-$F$190:AR$190+1))),$F$153:AR$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AS$174,N(IF({1},AS$190-$F$190:AS$190+1))),$F$153:AS$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AT$174,N(IF({1},AT$190-$F$190:AT$190+1))),$F$153:AT$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AU$174,N(IF({1},AU$190-$F$190:AU$190+1))),$F$153:AU$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AV$174,N(IF({1},AV$190-$F$190:AV$190+1))),$F$153:AV$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AW$174,N(IF({1},AW$190-$F$190:AW$190+1))),$F$153:AW$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AX$174,N(IF({1},AX$190-$F$190:AX$190+1))),$F$153:AX$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AY$174,N(IF({1},AY$190-$F$190:AY$190+1))),$F$153:AY$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:AZ$174,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$153:AZ$153),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$174:BA$174,N(IF({1},BA$190-$F$190:BA$190+1))),$F$153:BA$153),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B195,2)=\"5a\",LEFT($B195,2)=\"5b\"),$B195,LEFT($B195,IF(ISTEXT($B195),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B195)),\"\",FIND({\"_\",\"a\",\"b\"},$B195)))-1,LEN($B195)))*1)","v":3}]
["URR_PP",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:F$175,N(IF({1},F$190-$F$190:F$190+1))),$F$154:F$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:G$175,N(IF({1},G$190-$F$190:G$190+1))),$F$154:G$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:H$175,N(IF({1},H$190-$F$190:H$190+1))),$F$154:H$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:I$175,N(IF({1},I$190-$F$190:I$190+1))),$F$154:I$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:J$175,N(IF({1},J$190-$F$190:J$190+1))),$F$154:J$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:K$175,N(IF({1},K$190-$F$190:K$190+1))),$F$154:K$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:L$175,N(IF({1},L$190-$F$190:L$190+1))),$F$154:L$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:M$175,N(IF({1},M$190-$F$190:M$190+1))),$F$154:M$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:N$175,N(IF({1},N$190-$F$190:N$190+1))),$F$154:N$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:O$175,N(IF({1},O$190-$F$190:O$190+1))),$F$154:O$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:P$175,N(IF({1},P$190-$F$190:P$190+1))),$F$154:P$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:Q$175,N(IF({1},Q$190-$F$190:Q$190+1))),$F$154:Q$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:R$175,N(IF({1},R$190-$F$190:R$190+1))),$F$154:R$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:S$175,N(IF({1},S$190-$F$190:S$190+1))),$F$154:S$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:T$175,N(IF({1},T$190-$F$190:T$190+1))),$F$154:T$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:U$175,N(IF({1},U$190-$F$190:U$190+1))),$F$154:U$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:V$175,N(IF({1},V$190-$F$190:V$190+1))),$F$154:V$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:W$175,N(IF({1},W$190-$F$190:W$190+1))),$F$154:W$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:X$175,N(IF({1},X$190-$F$190:X$190+1))),$F$154:X$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:Y$175,N(IF({1},Y$190-$F$190:Y$190+1))),$F$154:Y$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:Z$175,N(IF({1},Z$190-$F$190:Z$190+1))),$F$154:Z$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AA$175,N(IF({1},AA$190-$F$190:AA$190+1))),$F$154:AA$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AB$175,N(IF({1},AB$190-$F$190:AB$190+1))),$F$154:AB$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AC$175,N(IF({1},AC$190-$F$190:AC$190+1))),$F$154:AC$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AD$175,N(IF({1},AD$190-$F$190:AD$190+1))),$F$154:AD$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AE$175,N(IF({1},AE$190-$F$190:AE$190+1))),$F$154:AE$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AF$175,N(IF({1},AF$190-$F$190:AF$190+1))),$F$154:AF$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AG$175,N(IF({1},AG$190-$F$190:AG$190+1))),$F$154:AG$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AH$175,N(IF({1},AH$190-$F$190:AH$190+1))),$F$154:AH$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AI$175,N(IF({1},AI$190-$F$190:AI$190+1))),$F$154:AI$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AJ$175,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$154:AJ$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AK$175,N(IF({1},AK$190-$F$190:AK$190+1))),$F$154:AK$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AL$175,N(IF({1},AL$190-$F$190:AL$190+1))),$F$154:AL$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AM$175,N(IF({1},AM$190-$F$190:AM$190+1))),$F$154:AM$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AN$175,N(IF({1},AN$190-$F$190:AN$190+1))),$F$154:AN$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AO$175,N(IF({1},AO$190-$F$190:AO$190+1))),$F$154:AO$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AP$175,N(IF({1},AP$190-$F$190:AP$190+1))),$F$154:AP$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AQ$175,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$154:AQ$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AR$175,N(IF({1},AR$190-$F$190:AR$190+1))),$F$154:AR$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AS$175,N(IF({1},AS$190-$F$190:AS$190+1))),$F$154:AS$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AT$175,N(IF({1},AT$190-$F$190:AT$190+1))),$F$154:AT$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AU$175,N(IF({1},AU$190-$F$190:AU$190+1))),$F$154:AU$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AV$175,N(IF({1},AV$190-$F$190:AV$190+1))),$F$154:AV$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AW$175,N(IF({1},AW$190-$F$190:AW$190+1))),$F$154:AW$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AX$175,N(IF({1},AX$190-$F$190:AX$190+1))),$F$154:AX$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AY$175,N(IF({1},AY$190-$F$190:AY$190+1))),$F$154:AY$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:AZ$175,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$154:AZ$154),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$175:BA$175,N(IF({1},BA$190-$F$190:BA$190+1))),$F$154:BA$154),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B196,2)=\"5a\",LEFT($B196,2)=\"5b\"),$B196,LEFT($B196,IF(ISTEXT($B196),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B196)),\"\",FIND({\"_\",\"a\",\"b\"},$B196)))-1,LEN($B196)))*1)","v":4}]
["URR_PP","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:F$176,N(IF({1},F$190-$F$190:F$190+1))),$F$155:F$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:G$176,N(IF({1},G$190-$F$190:G$190+1))),$F$155:G$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:H$176,N(IF({1},H$190-$F$190:H$190+1))),$F$155:H$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:I$176,N(IF({1},I$190-$F$190:I$190+1))),$F$155:I$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:J$176,N(IF({1},J$190-$F$190:J$190+1))),$F$155:J$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:K$176,N(IF({1},K$190-$F$190:K$190+1))),$F$155:K$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:L$176,N(IF({1},L$190-$F$190:L$190+1))),$F$155:L$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:M$176,N(IF({1},M$190-$F$190:M$190+1))),$F$155:M$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:N$176,N(IF({1},N$190-$F$190:N$190+1))),$F$155:N$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:O$176,N(IF({1},O$190-$F$190:O$190+1))),$F$155:O$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:P$176,N(IF({1},P$190-$F$190:P$190+1))),$F$155:P$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:Q$176,N(IF({1},Q$190-$F$190:Q$190+1))),$F$155:Q$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:R$176,N(IF({1},R$190-$F$190:R$190+1))),$F$155:R$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:S$176,N(IF({1},S$190-$F$190:S$190+1))),$F$155:S$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:T$176,N(IF({1},T$190-$F$190:T$190+1))),$F$155:T$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:U$176,N(IF({1},U$190-$F$190:U$190+1))),$F$155:U$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:V$176,N(IF({1},V$190-$F$190:V$190+1))),$F$155:V$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:W$176,N(IF({1},W$190-$F$190:W$190+1))),$F$155:W$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:X$176,N(IF({1},X$190-$F$190:X$190+1))),$F$155:X$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:Y$176,N(IF({1},Y$190-$F$190:Y$190+1))),$F$155:Y$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:Z$176,N(IF({1},Z$190-$F$190:Z$190+1))),$F$155:Z$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AA$176,N(IF({1},AA$190-$F$190:AA$190+1))),$F$155:AA$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AB$176,N(IF({1},AB$190-$F$190:AB$190+1))),$F$155:AB$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AC$176,N(IF({1},AC$190-$F$190:AC$190+1))),$F$155:AC$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AD$176,N(IF({1},AD$190-$F$190:AD$190+1))),$F$155:AD$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AE$176,N(IF({1},AE$190-$F$190:AE$190+1))),$F$155:AE$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AF$176,N(IF({1},AF$190-$F$190:AF$190+1))),$F$155:AF$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AG$176,N(IF({1},AG$190-$F$190:AG$190+1))),$F$155:AG$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AH$176,N(IF({1},AH$190-$F$190:AH$190+1))),$F$155:AH$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AI$176,N(IF({1},AI$190-$F$190:AI$190+1))),$F$155:AI$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AJ$176,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$155:AJ$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AK$176,N(IF({1},AK$190-$F$190:AK$190+1))),$F$155:AK$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AL$176,N(IF({1},AL$190-$F$190:AL$190+1))),$F$155:AL$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AM$176,N(IF({1},AM$190-$F$190:AM$190+1))),$F$155:AM$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AN$176,N(IF({1},AN$190-$F$190:AN$190+1))),$F$155:AN$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AO$176,N(IF({1},AO$190-$F$190:AO$190+1))),$F$155:AO$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AP$176,N(IF({1},AP$190-$F$190:AP$190+1))),$F$155:AP$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AQ$176,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$155:AQ$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AR$176,N(IF({1},AR$190-$F$190:AR$190+1))),$F$155:AR$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AS$176,N(IF({1},AS$190-$F$190:AS$190+1))),$F$155:AS$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AT$176,N(IF({1},AT$190-$F$190:AT$190+1))),$F$155:AT$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AU$176,N(IF({1},AU$190-$F$190:AU$190+1))),$F$155:AU$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AV$176,N(IF({1},AV$190-$F$190:AV$190+1))),$F$155:AV$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AW$176,N(IF({1},AW$190-$F$190:AW$190+1))),$F$155:AW$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AX$176,N(IF({1},AX$190-$F$190:AX$190+1))),$F$155:AX$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AY$176,N(IF({1},AY$190-$F$190:AY$190+1))),$F$155:AY$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:AZ$176,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$155:AZ$155),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$176:BA$176,N(IF({1},BA$190-$F$190:BA$190+1))),$F$155:BA$155),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B197,2)=\"5a\",LEFT($B197,2)=\"5b\"),$B197,LEFT($B197,IF(ISTEXT($B197),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B197)),\"\",FIND({\"_\",\"a\",\"b\"},$B197)))-1,LEN($B197)))*1)","v":"5a"}]
["URR_PP","5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:F$177,N(IF({1},F$190-$F$190:F$190+1))),$F$156:F$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:G$177,N(IF({1},G$190-$F$190:G$190+1))),$F$156:G$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:H$177,N(IF({1},H$190-$F$190:H$190+1))),$F$156:H$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:I$177,N(IF({1},I$190-$F$190:I$190+1))),$F$156:I$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:J$177,N(IF({1},J$190-$F$190:J$190+1))),$F$156:J$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:K$177,N(IF({1},K$190-$F$190:K$190+1))),$F$156:K$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:L$177,N(IF({1},L$190-$F$190:L$190+1))),$F$156:L$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:M$177,N(IF({1},M$190-$F$190:M$190+1))),$F$156:M$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:N$177,N(IF({1},N$190-$F$190:N$190+1))),$F$156:N$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:O$177,N(IF({1},O$190-$F$190:O$190+1))),$F$156:O$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:P$177,N(IF({1},P$190-$F$190:P$190+1))),$F$156:P$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:Q$177,N(IF({1},Q$190-$F$190:Q$190+1))),$F$156:Q$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:R$177,N(IF({1},R$190-$F$190:R$190+1))),$F$156:R$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:S$177,N(IF({1},S$190-$F$190:S$190+1))),$F$156:S$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:T$177,N(IF({1},T$190-$F$190:T$190+1))),$F$156:T$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:U$177,N(IF({1},U$190-$F$190:U$190+1))),$F$156:U$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:V$177,N(IF({1},V$190-$F$190:V$190+1))),$F$156:V$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:W$177,N(IF({1},W$190-$F$190:W$190+1))),$F$156:W$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:X$177,N(IF({1},X$190-$F$190:X$190+1))),$F$156:X$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:Y$177,N(IF({1},Y$190-$F$190:Y$190+1))),$F$156:Y$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:Z$177,N(IF({1},Z$190-$F$190:Z$190+1))),$F$156:Z$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AA$177,N(IF({1},AA$190-$F$190:AA$190+1))),$F$156:AA$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AB$177,N(IF({1},AB$190-$F$190:AB$190+1))),$F$156:AB$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AC$177,N(IF({1},AC$190-$F$190:AC$190+1))),$F$156:AC$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AD$177,N(IF({1},AD$190-$F$190:AD$190+1))),$F$156:AD$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AE$177,N(IF({1},AE$190-$F$190:AE$190+1))),$F$156:AE$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AF$177,N(IF({1},AF$190-$F$190:AF$190+1))),$F$156:AF$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AG$177,N(IF({1},AG$190-$F$190:AG$190+1))),$F$156:AG$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AH$177,N(IF({1},AH$190-$F$190:AH$190+1))),$F$156:AH$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AI$177,N(IF({1},AI$190-$F$190:AI$190+1))),$F$156:AI$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AJ$177,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$156:AJ$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AK$177,N(IF({1},AK$190-$F$190:AK$190+1))),$F$156:AK$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AL$177,N(IF({1},AL$190-$F$190:AL$190+1))),$F$156:AL$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AM$177,N(IF({1},AM$190-$F$190:AM$190+1))),$F$156:AM$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AN$177,N(IF({1},AN$190-$F$190:AN$190+1))),$F$156:AN$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AO$177,N(IF({1},AO$190-$F$190:AO$190+1))),$F$156:AO$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AP$177,N(IF({1},AP$190-$F$190:AP$190+1))),$F$156:AP$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AQ$177,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$156:AQ$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AR$177,N(IF({1},AR$190-$F$190:AR$190+1))),$F$156:AR$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AS$177,N(IF({1},AS$190-$F$190:AS$190+1))),$F$156:AS$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AT$177,N(IF({1},AT$190-$F$190:AT$190+1))),$F$156:AT$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AU$177,N(IF({1},AU$190-$F$190:AU$190+1))),$F$156:AU$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AV$177,N(IF({1},AV$190-$F$190:AV$190+1))),$F$156:AV$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AW$177,N(IF({1},AW$190-$F$190:AW$190+1))),$F$156:AW$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AX$177,N(IF({1},AX$190-$F$190:AX$190+1))),$F$156:AX$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AY$177,N(IF({1},AY$190-$F$190:AY$190+1))),$F$156:AY$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:AZ$177,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$156:AZ$156),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$177:BA$177,N(IF({1},BA$190-$F$190:BA$190+1))),$F$156:BA$156),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B198,2)=\"5a\",LEFT($B198,2)=\"5b\"),$B198,LEFT($B198,IF(ISTEXT($B198),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B198)),\"\",FIND({\"_\",\"a\",\"b\"},$B198)))-1,LEN($B198)))*1)","v":"5b"}]
["URR_PP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:F$178,N(IF({1},F$190-$F$190:F$190+1))),$F$157:F$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:G$178,N(IF({1},G$190-$F$190:G$190+1))),$F$157:G$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:H$178,N(IF({1},H$190-$F$190:H$190+1))),$F$157:H$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:I$178,N(IF({1},I$190-$F$190:I$190+1))),$F$157:I$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:J$178,N(IF({1},J$190-$F$190:J$190+1))),$F$157:J$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:K$178,N(IF({1},K$190-$F$190:K$190+1))),$F$157:K$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:L$178,N(IF({1},L$190-$F$190:L$190+1))),$F$157:L$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:M$178,N(IF({1},M$190-$F$190:M$190+1))),$F$157:M$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:N$178,N(IF({1},N$190-$F$190:N$190+1))),$F$157:N$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:O$178,N(IF({1},O$190-$F$190:O$190+1))),$F$157:O$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:P$178,N(IF({1},P$190-$F$190:P$190+1))),$F$157:P$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:Q$178,N(IF({1},Q$190-$F$190:Q$190+1))),$F$157:Q$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:R$178,N(IF({1},R$190-$F$190:R$190+1))),$F$157:R$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:S$178,N(IF({1},S$190-$F$190:S$190+1))),$F$157:S$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:T$178,N(IF({1},T$190-$F$190:T$190+1))),$F$157:T$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:U$178,N(IF({1},U$190-$F$190:U$190+1))),$F$157:U$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:V$178,N(IF({1},V$190-$F$190:V$190+1))),$F$157:V$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:W$178,N(IF({1},W$190-$F$190:W$190+1))),$F$157:W$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:X$178,N(IF({1},X$190-$F$190:X$190+1))),$F$157:X$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:Y$178,N(IF({1},Y$190-$F$190:Y$190+1))),$F$157:Y$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:Z$178,N(IF({1},Z$190-$F$190:Z$190+1))),$F$157:Z$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AA$178,N(IF({1},AA$190-$F$190:AA$190+1))),$F$157:AA$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AB$178,N(IF({1},AB$190-$F$190:AB$190+1))),$F$157:AB$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AC$178,N(IF({1},AC$190-$F$190:AC$190+1))),$F$157:AC$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AD$178,N(IF({1},AD$190-$F$190:AD$190+1))),$F$157:AD$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AE$178,N(IF({1},AE$190-$F$190:AE$190+1))),$F$157:AE$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AF$178,N(IF({1},AF$190-$F$190:AF$190+1))),$F$157:AF$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AG$178,N(IF({1},AG$190-$F$190:AG$190+1))),$F$157:AG$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AH$178,N(IF({1},AH$190-$F$190:AH$190+1))),$F$157:AH$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AI$178,N(IF({1},AI$190-$F$190:AI$190+1))),$F$157:AI$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AJ$178,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$157:AJ$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AK$178,N(IF({1},AK$190-$F$190:AK$190+1))),$F$157:AK$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AL$178,N(IF({1},AL$190-$F$190:AL$190+1))),$F$157:AL$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AM$178,N(IF({1},AM$190-$F$190:AM$190+1))),$F$157:AM$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AN$178,N(IF({1},AN$190-$F$190:AN$190+1))),$F$157:AN$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AO$178,N(IF({1},AO$190-$F$190:AO$190+1))),$F$157:AO$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AP$178,N(IF({1},AP$190-$F$190:AP$190+1))),$F$157:AP$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AQ$178,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$157:AQ$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AR$178,N(IF({1},AR$190-$F$190:AR$190+1))),$F$157:AR$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AS$178,N(IF({1},AS$190-$F$190:AS$190+1))),$F$157:AS$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AT$178,N(IF({1},AT$190-$F$190:AT$190+1))),$F$157:AT$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AU$178,N(IF({1},AU$190-$F$190:AU$190+1))),$F$157:AU$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AV$178,N(IF({1},AV$190-$F$190:AV$190+1))),$F$157:AV$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AW$178,N(IF({1},AW$190-$F$190:AW$190+1))),$F$157:AW$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AX$178,N(IF({1},AX$190-$F$190:AX$190+1))),$F$157:AX$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AY$178,N(IF({1},AY$190-$F$190:AY$190+1))),$F$157:AY$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:AZ$178,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$157:AZ$157),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$178:BA$178,N(IF({1},BA$190-$F$190:BA$190+1))),$F$157:BA$157),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B199,2)=\"5a\",LEFT($B199,2)=\"5b\"),$B199,LEFT($B199,IF(ISTEXT($B199),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B199)),\"\",FIND({\"_\",\"a\",\"b\"},$B199)))-1,LEN($B199)))*1)","v":6}]
["URR_PP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:F$179,N(IF({1},F$190-$F$190:F$190+1))),$F$158:F$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:G$179,N(IF({1},G$190-$F$190:G$190+1))),$F$158:G$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:H$179,N(IF({1},H$190-$F$190:H$190+1))),$F$158:H$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:I$179,N(IF({1},I$190-$F$190:I$190+1))),$F$158:I$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:J$179,N(IF({1},J$190-$F$190:J$190+1))),$F$158:J$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:K$179,N(IF({1},K$190-$F$190:K$190+1))),$F$158:K$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:L$179,N(IF({1},L$190-$F$190:L$190+1))),$F$158:L$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:M$179,N(IF({1},M$190-$F$190:M$190+1))),$F$158:M$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:N$179,N(IF({1},N$190-$F$190:N$190+1))),$F$158:N$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:O$179,N(IF({1},O$190-$F$190:O$190+1))),$F$158:O$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:P$179,N(IF({1},P$190-$F$190:P$190+1))),$F$158:P$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:Q$179,N(IF({1},Q$190-$F$190:Q$190+1))),$F$158:Q$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:R$179,N(IF({1},R$190-$F$190:R$190+1))),$F$158:R$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:S$179,N(IF({1},S$190-$F$190:S$190+1))),$F$158:S$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:T$179,N(IF({1},T$190-$F$190:T$190+1))),$F$158:T$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:U$179,N(IF({1},U$190-$F$190:U$190+1))),$F$158:U$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:V$179,N(IF({1},V$190-$F$190:V$190+1))),$F$158:V$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:W$179,N(IF({1},W$190-$F$190:W$190+1))),$F$158:W$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:X$179,N(IF({1},X$190-$F$190:X$190+1))),$F$158:X$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:Y$179,N(IF({1},Y$190-$F$190:Y$190+1))),$F$158:Y$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:Z$179,N(IF({1},Z$190-$F$190:Z$190+1))),$F$158:Z$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AA$179,N(IF({1},AA$190-$F$190:AA$190+1))),$F$158:AA$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AB$179,N(IF({1},AB$190-$F$190:AB$190+1))),$F$158:AB$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AC$179,N(IF({1},AC$190-$F$190:AC$190+1))),$F$158:AC$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AD$179,N(IF({1},AD$190-$F$190:AD$190+1))),$F$158:AD$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AE$179,N(IF({1},AE$190-$F$190:AE$190+1))),$F$158:AE$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AF$179,N(IF({1},AF$190-$F$190:AF$190+1))),$F$158:AF$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AG$179,N(IF({1},AG$190-$F$190:AG$190+1))),$F$158:AG$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AH$179,N(IF({1},AH$190-$F$190:AH$190+1))),$F$158:AH$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AI$179,N(IF({1},AI$190-$F$190:AI$190+1))),$F$158:AI$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AJ$179,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$158:AJ$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AK$179,N(IF({1},AK$190-$F$190:AK$190+1))),$F$158:AK$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AL$179,N(IF({1},AL$190-$F$190:AL$190+1))),$F$158:AL$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AM$179,N(IF({1},AM$190-$F$190:AM$190+1))),$F$158:AM$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AN$179,N(IF({1},AN$190-$F$190:AN$190+1))),$F$158:AN$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AO$179,N(IF({1},AO$190-$F$190:AO$190+1))),$F$158:AO$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AP$179,N(IF({1},AP$190-$F$190:AP$190+1))),$F$158:AP$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AQ$179,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$158:AQ$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AR$179,N(IF({1},AR$190-$F$190:AR$190+1))),$F$158:AR$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AS$179,N(IF({1},AS$190-$F$190:AS$190+1))),$F$158:AS$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AT$179,N(IF({1},AT$190-$F$190:AT$190+1))),$F$158:AT$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AU$179,N(IF({1},AU$190-$F$190:AU$190+1))),$F$158:AU$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AV$179,N(IF({1},AV$190-$F$190:AV$190+1))),$F$158:AV$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AW$179,N(IF({1},AW$190-$F$190:AW$190+1))),$F$158:AW$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AX$179,N(IF({1},AX$190-$F$190:AX$190+1))),$F$158:AX$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AY$179,N(IF({1},AY$190-$F$190:AY$190+1))),$F$158:AY$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:AZ$179,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$158:AZ$158),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$179:BA$179,N(IF({1},BA$190-$F$190:BA$190+1))),$F$158:BA$158),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B200,2)=\"5a\",LEFT($B200,2)=\"5b\"),$B200,LEFT($B200,IF(ISTEXT($B200),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B200)),\"\",FIND({\"_\",\"a\",\"b\"},$B200)))-1,LEN($B200)))*1)","v":7}]
["URR_PP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:F$180,N(IF({1},F$190-$F$190:F$190+1))),$F$159:F$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:G$180,N(IF({1},G$190-$F$190:G$190+1))),$F$159:G$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:H$180,N(IF({1},H$190-$F$190:H$190+1))),$F$159:H$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:I$180,N(IF({1},I$190-$F$190:I$190+1))),$F$159:I$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:J$180,N(IF({1},J$190-$F$190:J$190+1))),$F$159:J$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:K$180,N(IF({1},K$190-$F$190:K$190+1))),$F$159:K$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:L$180,N(IF({1},L$190-$F$190:L$190+1))),$F$159:L$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:M$180,N(IF({1},M$190-$F$190:M$190+1))),$F$159:M$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:N$180,N(IF({1},N$190-$F$190:N$190+1))),$F$159:N$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:O$180,N(IF({1},O$190-$F$190:O$190+1))),$F$159:O$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:P$180,N(IF({1},P$190-$F$190:P$190+1))),$F$159:P$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:Q$180,N(IF({1},Q$190-$F$190:Q$190+1))),$F$159:Q$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:R$180,N(IF({1},R$190-$F$190:R$190+1))),$F$159:R$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:S$180,N(IF({1},S$190-$F$190:S$190+1))),$F$159:S$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:T$180,N(IF({1},T$190-$F$190:T$190+1))),$F$159:T$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:U$180,N(IF({1},U$190-$F$190:U$190+1))),$F$159:U$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:V$180,N(IF({1},V$190-$F$190:V$190+1))),$F$159:V$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:W$180,N(IF({1},W$190-$F$190:W$190+1))),$F$159:W$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:X$180,N(IF({1},X$190-$F$190:X$190+1))),$F$159:X$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:Y$180,N(IF({1},Y$190-$F$190:Y$190+1))),$F$159:Y$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:Z$180,N(IF({1},Z$190-$F$190:Z$190+1))),$F$159:Z$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AA$180,N(IF({1},AA$190-$F$190:AA$190+1))),$F$159:AA$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AB$180,N(IF({1},AB$190-$F$190:AB$190+1))),$F$159:AB$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AC$180,N(IF({1},AC$190-$F$190:AC$190+1))),$F$159:AC$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AD$180,N(IF({1},AD$190-$F$190:AD$190+1))),$F$159:AD$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AE$180,N(IF({1},AE$190-$F$190:AE$190+1))),$F$159:AE$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AF$180,N(IF({1},AF$190-$F$190:AF$190+1))),$F$159:AF$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AG$180,N(IF({1},AG$190-$F$190:AG$190+1))),$F$159:AG$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AH$180,N(IF({1},AH$190-$F$190:AH$190+1))),$F$159:AH$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AI$180,N(IF({1},AI$190-$F$190:AI$190+1))),$F$159:AI$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AJ$180,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$159:AJ$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AK$180,N(IF({1},AK$190-$F$190:AK$190+1))),$F$159:AK$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AL$180,N(IF({1},AL$190-$F$190:AL$190+1))),$F$159:AL$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AM$180,N(IF({1},AM$190-$F$190:AM$190+1))),$F$159:AM$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AN$180,N(IF({1},AN$190-$F$190:AN$190+1))),$F$159:AN$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AO$180,N(IF({1},AO$190-$F$190:AO$190+1))),$F$159:AO$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AP$180,N(IF({1},AP$190-$F$190:AP$190+1))),$F$159:AP$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AQ$180,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$159:AQ$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AR$180,N(IF({1},AR$190-$F$190:AR$190+1))),$F$159:AR$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AS$180,N(IF({1},AS$190-$F$190:AS$190+1))),$F$159:AS$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AT$180,N(IF({1},AT$190-$F$190:AT$190+1))),$F$159:AT$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AU$180,N(IF({1},AU$190-$F$190:AU$190+1))),$F$159:AU$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AV$180,N(IF({1},AV$190-$F$190:AV$190+1))),$F$159:AV$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AW$180,N(IF({1},AW$190-$F$190:AW$190+1))),$F$159:AW$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AX$180,N(IF({1},AX$190-$F$190:AX$190+1))),$F$159:AX$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AY$180,N(IF({1},AY$190-$F$190:AY$190+1))),$F$159:AY$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:AZ$180,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$159:AZ$159),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$180:BA$180,N(IF({1},BA$190-$F$190:BA$190+1))),$F$159:BA$159),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B201,2)=\"5a\",LEFT($B201,2)=\"5b\"),$B201,LEFT($B201,IF(ISTEXT($B201),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B201)),\"\",FIND({\"_\",\"a\",\"b\"},$B201)))-1,LEN($B201)))*1)","v":8}]
["URR_PP",9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:F$181,N(IF({1},F$190-$F$190:F$190+1))),$F$160:F$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:G$181,N(IF({1},G$190-$F$190:G$190+1))),$F$160:G$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:H$181,N(IF({1},H$190-$F$190:H$190+1))),$F$160:H$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:I$181,N(IF({1},I$190-$F$190:I$190+1))),$F$160:I$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:J$181,N(IF({1},J$190-$F$190:J$190+1))),$F$160:J$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:K$181,N(IF({1},K$190-$F$190:K$190+1))),$F$160:K$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:L$181,N(IF({1},L$190-$F$190:L$190+1))),$F$160:L$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:M$181,N(IF({1},M$190-$F$190:M$190+1))),$F$160:M$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:N$181,N(IF({1},N$190-$F$190:N$190+1))),$F$160:N$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:O$181,N(IF({1},O$190-$F$190:O$190+1))),$F$160:O$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:P$181,N(IF({1},P$190-$F$190:P$190+1))),$F$160:P$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:Q$181,N(IF({1},Q$190-$F$190:Q$190+1))),$F$160:Q$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:R$181,N(IF({1},R$190-$F$190:R$190+1))),$F$160:R$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:S$181,N(IF({1},S$190-$F$190:S$190+1))),$F$160:S$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:T$181,N(IF({1},T$190-$F$190:T$190+1))),$F$160:T$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:U$181,N(IF({1},U$190-$F$190:U$190+1))),$F$160:U$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:V$181,N(IF({1},V$190-$F$190:V$190+1))),$F$160:V$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:W$181,N(IF({1},W$190-$F$190:W$190+1))),$F$160:W$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:X$181,N(IF({1},X$190-$F$190:X$190+1))),$F$160:X$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:Y$181,N(IF({1},Y$190-$F$190:Y$190+1))),$F$160:Y$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:Z$181,N(IF({1},Z$190-$F$190:Z$190+1))),$F$160:Z$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AA$181,N(IF({1},AA$190-$F$190:AA$190+1))),$F$160:AA$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AB$181,N(IF({1},AB$190-$F$190:AB$190+1))),$F$160:AB$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AC$181,N(IF({1},AC$190-$F$190:AC$190+1))),$F$160:AC$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AD$181,N(IF({1},AD$190-$F$190:AD$190+1))),$F$160:AD$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AE$181,N(IF({1},AE$190-$F$190:AE$190+1))),$F$160:AE$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AF$181,N(IF({1},AF$190-$F$190:AF$190+1))),$F$160:AF$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AG$181,N(IF({1},AG$190-$F$190:AG$190+1))),$F$160:AG$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AH$181,N(IF({1},AH$190-$F$190:AH$190+1))),$F$160:AH$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AI$181,N(IF({1},AI$190-$F$190:AI$190+1))),$F$160:AI$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AJ$181,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$160:AJ$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AK$181,N(IF({1},AK$190-$F$190:AK$190+1))),$F$160:AK$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AL$181,N(IF({1},AL$190-$F$190:AL$190+1))),$F$160:AL$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AM$181,N(IF({1},AM$190-$F$190:AM$190+1))),$F$160:AM$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AN$181,N(IF({1},AN$190-$F$190:AN$190+1))),$F$160:AN$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AO$181,N(IF({1},AO$190-$F$190:AO$190+1))),$F$160:AO$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AP$181,N(IF({1},AP$190-$F$190:AP$190+1))),$F$160:AP$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AQ$181,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$160:AQ$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AR$181,N(IF({1},AR$190-$F$190:AR$190+1))),$F$160:AR$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AS$181,N(IF({1},AS$190-$F$190:AS$190+1))),$F$160:AS$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AT$181,N(IF({1},AT$190-$F$190:AT$190+1))),$F$160:AT$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AU$181,N(IF({1},AU$190-$F$190:AU$190+1))),$F$160:AU$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AV$181,N(IF({1},AV$190-$F$190:AV$190+1))),$F$160:AV$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AW$181,N(IF({1},AW$190-$F$190:AW$190+1))),$F$160:AW$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AX$181,N(IF({1},AX$190-$F$190:AX$190+1))),$F$160:AX$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AY$181,N(IF({1},AY$190-$F$190:AY$190+1))),$F$160:AY$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:AZ$181,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$160:AZ$160),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$181:BA$181,N(IF({1},BA$190-$F$190:BA$190+1))),$F$160:BA$160),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B202,2)=\"5a\",LEFT($B202,2)=\"5b\"),$B202,LEFT($B202,IF(ISTEXT($B202),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B202)),\"\",FIND({\"_\",\"a\",\"b\"},$B202)))-1,LEN($B202)))*1)","v":9}]
["URR_PP",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:F$182,N(IF({1},F$190-$F$190:F$190+1))),$F$161:F$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:G$182,N(IF({1},G$190-$F$190:G$190+1))),$F$161:G$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:H$182,N(IF({1},H$190-$F$190:H$190+1))),$F$161:H$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:I$182,N(IF({1},I$190-$F$190:I$190+1))),$F$161:I$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:J$182,N(IF({1},J$190-$F$190:J$190+1))),$F$161:J$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:K$182,N(IF({1},K$190-$F$190:K$190+1))),$F$161:K$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:L$182,N(IF({1},L$190-$F$190:L$190+1))),$F$161:L$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:M$182,N(IF({1},M$190-$F$190:M$190+1))),$F$161:M$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:N$182,N(IF({1},N$190-$F$190:N$190+1))),$F$161:N$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:O$182,N(IF({1},O$190-$F$190:O$190+1))),$F$161:O$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:P$182,N(IF({1},P$190-$F$190:P$190+1))),$F$161:P$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:Q$182,N(IF({1},Q$190-$F$190:Q$190+1))),$F$161:Q$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:R$182,N(IF({1},R$190-$F$190:R$190+1))),$F$161:R$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:S$182,N(IF({1},S$190-$F$190:S$190+1))),$F$161:S$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:T$182,N(IF({1},T$190-$F$190:T$190+1))),$F$161:T$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:U$182,N(IF({1},U$190-$F$190:U$190+1))),$F$161:U$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:V$182,N(IF({1},V$190-$F$190:V$190+1))),$F$161:V$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:W$182,N(IF({1},W$190-$F$190:W$190+1))),$F$161:W$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:X$182,N(IF({1},X$190-$F$190:X$190+1))),$F$161:X$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:Y$182,N(IF({1},Y$190-$F$190:Y$190+1))),$F$161:Y$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:Z$182,N(IF({1},Z$190-$F$190:Z$190+1))),$F$161:Z$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AA$182,N(IF({1},AA$190-$F$190:AA$190+1))),$F$161:AA$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AB$182,N(IF({1},AB$190-$F$190:AB$190+1))),$F$161:AB$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AC$182,N(IF({1},AC$190-$F$190:AC$190+1))),$F$161:AC$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AD$182,N(IF({1},AD$190-$F$190:AD$190+1))),$F$161:AD$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AE$182,N(IF({1},AE$190-$F$190:AE$190+1))),$F$161:AE$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AF$182,N(IF({1},AF$190-$F$190:AF$190+1))),$F$161:AF$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AG$182,N(IF({1},AG$190-$F$190:AG$190+1))),$F$161:AG$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AH$182,N(IF({1},AH$190-$F$190:AH$190+1))),$F$161:AH$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AI$182,N(IF({1},AI$190-$F$190:AI$190+1))),$F$161:AI$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AJ$182,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$161:AJ$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AK$182,N(IF({1},AK$190-$F$190:AK$190+1))),$F$161:AK$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AL$182,N(IF({1},AL$190-$F$190:AL$190+1))),$F$161:AL$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AM$182,N(IF({1},AM$190-$F$190:AM$190+1))),$F$161:AM$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AN$182,N(IF({1},AN$190-$F$190:AN$190+1))),$F$161:AN$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AO$182,N(IF({1},AO$190-$F$190:AO$190+1))),$F$161:AO$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AP$182,N(IF({1},AP$190-$F$190:AP$190+1))),$F$161:AP$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AQ$182,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$161:AQ$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AR$182,N(IF({1},AR$190-$F$190:AR$190+1))),$F$161:AR$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AS$182,N(IF({1},AS$190-$F$190:AS$190+1))),$F$161:AS$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AT$182,N(IF({1},AT$190-$F$190:AT$190+1))),$F$161:AT$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AU$182,N(IF({1},AU$190-$F$190:AU$190+1))),$F$161:AU$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AV$182,N(IF({1},AV$190-$F$190:AV$190+1))),$F$161:AV$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AW$182,N(IF({1},AW$190-$F$190:AW$190+1))),$F$161:AW$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AX$182,N(IF({1},AX$190-$F$190:AX$190+1))),$F$161:AX$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AY$182,N(IF({1},AY$190-$F$190:AY$190+1))),$F$161:AY$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:AZ$182,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$161:AZ$161),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$182:BA$182,N(IF({1},BA$190-$F$190:BA$190+1))),$F$161:BA$161),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B203,2)=\"5a\",LEFT($B203,2)=\"5b\"),$B203,LEFT($B203,IF(ISTEXT($B203),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B203)),\"\",FIND({\"_\",\"a\",\"b\"},$B203)))-1,LEN($B203)))*1)","v":10}]
["URR_PP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:F$183,N(IF({1},F$190-$F$190:F$190+1))),$F$162:F$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:G$183,N(IF({1},G$190-$F$190:G$190+1))),$F$162:G$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:H$183,N(IF({1},H$190-$F$190:H$190+1))),$F$162:H$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:I$183,N(IF({1},I$190-$F$190:I$190+1))),$F$162:I$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:J$183,N(IF({1},J$190-$F$190:J$190+1))),$F$162:J$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:K$183,N(IF({1},K$190-$F$190:K$190+1))),$F$162:K$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:L$183,N(IF({1},L$190-$F$190:L$190+1))),$F$162:L$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:M$183,N(IF({1},M$190-$F$190:M$190+1))),$F$162:M$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:N$183,N(IF({1},N$190-$F$190:N$190+1))),$F$162:N$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:O$183,N(IF({1},O$190-$F$190:O$190+1))),$F$162:O$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:P$183,N(IF({1},P$190-$F$190:P$190+1))),$F$162:P$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:Q$183,N(IF({1},Q$190-$F$190:Q$190+1))),$F$162:Q$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:R$183,N(IF({1},R$190-$F$190:R$190+1))),$F$162:R$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:S$183,N(IF({1},S$190-$F$190:S$190+1))),$F$162:S$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:T$183,N(IF({1},T$190-$F$190:T$190+1))),$F$162:T$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:U$183,N(IF({1},U$190-$F$190:U$190+1))),$F$162:U$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:V$183,N(IF({1},V$190-$F$190:V$190+1))),$F$162:V$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:W$183,N(IF({1},W$190-$F$190:W$190+1))),$F$162:W$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:X$183,N(IF({1},X$190-$F$190:X$190+1))),$F$162:X$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:Y$183,N(IF({1},Y$190-$F$190:Y$190+1))),$F$162:Y$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:Z$183,N(IF({1},Z$190-$F$190:Z$190+1))),$F$162:Z$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AA$183,N(IF({1},AA$190-$F$190:AA$190+1))),$F$162:AA$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AB$183,N(IF({1},AB$190-$F$190:AB$190+1))),$F$162:AB$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AC$183,N(IF({1},AC$190-$F$190:AC$190+1))),$F$162:AC$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AD$183,N(IF({1},AD$190-$F$190:AD$190+1))),$F$162:AD$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AE$183,N(IF({1},AE$190-$F$190:AE$190+1))),$F$162:AE$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AF$183,N(IF({1},AF$190-$F$190:AF$190+1))),$F$162:AF$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AG$183,N(IF({1},AG$190-$F$190:AG$190+1))),$F$162:AG$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AH$183,N(IF({1},AH$190-$F$190:AH$190+1))),$F$162:AH$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AI$183,N(IF({1},AI$190-$F$190:AI$190+1))),$F$162:AI$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AJ$183,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$162:AJ$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AK$183,N(IF({1},AK$190-$F$190:AK$190+1))),$F$162:AK$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AL$183,N(IF({1},AL$190-$F$190:AL$190+1))),$F$162:AL$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AM$183,N(IF({1},AM$190-$F$190:AM$190+1))),$F$162:AM$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AN$183,N(IF({1},AN$190-$F$190:AN$190+1))),$F$162:AN$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AO$183,N(IF({1},AO$190-$F$190:AO$190+1))),$F$162:AO$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AP$183,N(IF({1},AP$190-$F$190:AP$190+1))),$F$162:AP$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AQ$183,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$162:AQ$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AR$183,N(IF({1},AR$190-$F$190:AR$190+1))),$F$162:AR$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AS$183,N(IF({1},AS$190-$F$190:AS$190+1))),$F$162:AS$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AT$183,N(IF({1},AT$190-$F$190:AT$190+1))),$F$162:AT$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AU$183,N(IF({1},AU$190-$F$190:AU$190+1))),$F$162:AU$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AV$183,N(IF({1},AV$190-$F$190:AV$190+1))),$F$162:AV$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AW$183,N(IF({1},AW$190-$F$190:AW$190+1))),$F$162:AW$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AX$183,N(IF({1},AX$190-$F$190:AX$190+1))),$F$162:AX$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AY$183,N(IF({1},AY$190-$F$190:AY$190+1))),$F$162:AY$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:AZ$183,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$162:AZ$162),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$183:BA$183,N(IF({1},BA$190-$F$190:BA$190+1))),$F$162:BA$162),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B204,2)=\"5a\",LEFT($B204,2)=\"5b\"),$B204,LEFT($B204,IF(ISTEXT($B204),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B204)),\"\",FIND({\"_\",\"a\",\"b\"},$B204)))-1,LEN($B204)))*1)","v":11}]
["URR_PP",12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:F$184,N(IF({1},F$190-$F$190:F$190+1))),$F$163:F$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:G$184,N(IF({1},G$190-$F$190:G$190+1))),$F$163:G$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:H$184,N(IF({1},H$190-$F$190:H$190+1))),$F$163:H$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:I$184,N(IF({1},I$190-$F$190:I$190+1))),$F$163:I$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:J$184,N(IF({1},J$190-$F$190:J$190+1))),$F$163:J$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:K$184,N(IF({1},K$190-$F$190:K$190+1))),$F$163:K$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:L$184,N(IF({1},L$190-$F$190:L$190+1))),$F$163:L$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:M$184,N(IF({1},M$190-$F$190:M$190+1))),$F$163:M$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:N$184,N(IF({1},N$190-$F$190:N$190+1))),$F$163:N$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:O$184,N(IF({1},O$190-$F$190:O$190+1))),$F$163:O$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:P$184,N(IF({1},P$190-$F$190:P$190+1))),$F$163:P$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:Q$184,N(IF({1},Q$190-$F$190:Q$190+1))),$F$163:Q$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:R$184,N(IF({1},R$190-$F$190:R$190+1))),$F$163:R$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:S$184,N(IF({1},S$190-$F$190:S$190+1))),$F$163:S$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:T$184,N(IF({1},T$190-$F$190:T$190+1))),$F$163:T$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:U$184,N(IF({1},U$190-$F$190:U$190+1))),$F$163:U$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:V$184,N(IF({1},V$190-$F$190:V$190+1))),$F$163:V$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:W$184,N(IF({1},W$190-$F$190:W$190+1))),$F$163:W$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:X$184,N(IF({1},X$190-$F$190:X$190+1))),$F$163:X$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:Y$184,N(IF({1},Y$190-$F$190:Y$190+1))),$F$163:Y$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:Z$184,N(IF({1},Z$190-$F$190:Z$190+1))),$F$163:Z$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AA$184,N(IF({1},AA$190-$F$190:AA$190+1))),$F$163:AA$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AB$184,N(IF({1},AB$190-$F$190:AB$190+1))),$F$163:AB$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AC$184,N(IF({1},AC$190-$F$190:AC$190+1))),$F$163:AC$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AD$184,N(IF({1},AD$190-$F$190:AD$190+1))),$F$163:AD$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AE$184,N(IF({1},AE$190-$F$190:AE$190+1))),$F$163:AE$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AF$184,N(IF({1},AF$190-$F$190:AF$190+1))),$F$163:AF$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AG$184,N(IF({1},AG$190-$F$190:AG$190+1))),$F$163:AG$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AH$184,N(IF({1},AH$190-$F$190:AH$190+1))),$F$163:AH$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AI$184,N(IF({1},AI$190-$F$190:AI$190+1))),$F$163:AI$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AJ$184,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$163:AJ$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AK$184,N(IF({1},AK$190-$F$190:AK$190+1))),$F$163:AK$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AL$184,N(IF({1},AL$190-$F$190:AL$190+1))),$F$163:AL$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AM$184,N(IF({1},AM$190-$F$190:AM$190+1))),$F$163:AM$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AN$184,N(IF({1},AN$190-$F$190:AN$190+1))),$F$163:AN$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AO$184,N(IF({1},AO$190-$F$190:AO$190+1))),$F$163:AO$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AP$184,N(IF({1},AP$190-$F$190:AP$190+1))),$F$163:AP$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AQ$184,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$163:AQ$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AR$184,N(IF({1},AR$190-$F$190:AR$190+1))),$F$163:AR$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AS$184,N(IF({1},AS$190-$F$190:AS$190+1))),$F$163:AS$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AT$184,N(IF({1},AT$190-$F$190:AT$190+1))),$F$163:AT$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AU$184,N(IF({1},AU$190-$F$190:AU$190+1))),$F$163:AU$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AV$184,N(IF({1},AV$190-$F$190:AV$190+1))),$F$163:AV$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AW$184,N(IF({1},AW$190-$F$190:AW$190+1))),$F$163:AW$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AX$184,N(IF({1},AX$190-$F$190:AX$190+1))),$F$163:AX$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AY$184,N(IF({1},AY$190-$F$190:AY$190+1))),$F$163:AY$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:AZ$184,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$163:AZ$163),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$184:BA$184,N(IF({1},BA$190-$F$190:BA$190+1))),$F$163:BA$163),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B205,2)=\"5a\",LEFT($B205,2)=\"5b\"),$B205,LEFT($B205,IF(ISTEXT($B205),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B205)),\"\",FIND({\"_\",\"a\",\"b\"},$B205)))-1,LEN($B205)))*1)","v":12}]
["URR_PP",13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:F$185,N(IF({1},F$190-$F$190:F$190+1))),$F$164:F$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:G$185,N(IF({1},G$190-$F$190:G$190+1))),$F$164:G$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:H$185,N(IF({1},H$190-$F$190:H$190+1))),$F$164:H$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:I$185,N(IF({1},I$190-$F$190:I$190+1))),$F$164:I$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:J$185,N(IF({1},J$190-$F$190:J$190+1))),$F$164:J$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:K$185,N(IF({1},K$190-$F$190:K$190+1))),$F$164:K$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:L$185,N(IF({1},L$190-$F$190:L$190+1))),$F$164:L$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:M$185,N(IF({1},M$190-$F$190:M$190+1))),$F$164:M$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:N$185,N(IF({1},N$190-$F$190:N$190+1))),$F$164:N$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:O$185,N(IF({1},O$190-$F$190:O$190+1))),$F$164:O$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:P$185,N(IF({1},P$190-$F$190:P$190+1))),$F$164:P$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:Q$185,N(IF({1},Q$190-$F$190:Q$190+1))),$F$164:Q$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:R$185,N(IF({1},R$190-$F$190:R$190+1))),$F$164:R$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:S$185,N(IF({1},S$190-$F$190:S$190+1))),$F$164:S$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:T$185,N(IF({1},T$190-$F$190:T$190+1))),$F$164:T$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:U$185,N(IF({1},U$190-$F$190:U$190+1))),$F$164:U$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:V$185,N(IF({1},V$190-$F$190:V$190+1))),$F$164:V$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:W$185,N(IF({1},W$190-$F$190:W$190+1))),$F$164:W$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:X$185,N(IF({1},X$190-$F$190:X$190+1))),$F$164:X$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:Y$185,N(IF({1},Y$190-$F$190:Y$190+1))),$F$164:Y$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:Z$185,N(IF({1},Z$190-$F$190:Z$190+1))),$F$164:Z$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AA$185,N(IF({1},AA$190-$F$190:AA$190+1))),$F$164:AA$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AB$185,N(IF({1},AB$190-$F$190:AB$190+1))),$F$164:AB$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AC$185,N(IF({1},AC$190-$F$190:AC$190+1))),$F$164:AC$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AD$185,N(IF({1},AD$190-$F$190:AD$190+1))),$F$164:AD$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AE$185,N(IF({1},AE$190-$F$190:AE$190+1))),$F$164:AE$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AF$185,N(IF({1},AF$190-$F$190:AF$190+1))),$F$164:AF$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AG$185,N(IF({1},AG$190-$F$190:AG$190+1))),$F$164:AG$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AH$185,N(IF({1},AH$190-$F$190:AH$190+1))),$F$164:AH$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AI$185,N(IF({1},AI$190-$F$190:AI$190+1))),$F$164:AI$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AJ$185,N(IF({1},AJ$190-$F$190:AJ$190+1))),$F$164:AJ$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AK$185,N(IF({1},AK$190-$F$190:AK$190+1))),$F$164:AK$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AL$185,N(IF({1},AL$190-$F$190:AL$190+1))),$F$164:AL$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AM$185,N(IF({1},AM$190-$F$190:AM$190+1))),$F$164:AM$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AN$185,N(IF({1},AN$190-$F$190:AN$190+1))),$F$164:AN$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AO$185,N(IF({1},AO$190-$F$190:AO$190+1))),$F$164:AO$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AP$185,N(IF({1},AP$190-$F$190:AP$190+1))),$F$164:AP$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AQ$185,N(IF({1},AQ$190-$F$190:AQ$190+1))),$F$164:AQ$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AR$185,N(IF({1},AR$190-$F$190:AR$190+1))),$F$164:AR$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AS$185,N(IF({1},AS$190-$F$190:AS$190+1))),$F$164:AS$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AT$185,N(IF({1},AT$190-$F$190:AT$190+1))),$F$164:AT$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AU$185,N(IF({1},AU$190-$F$190:AU$190+1))),$F$164:AU$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AV$185,N(IF({1},AV$190-$F$190:AV$190+1))),$F$164:AV$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AW$185,N(IF({1},AW$190-$F$190:AW$190+1))),$F$164:AW$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AX$185,N(IF({1},AX$190-$F$190:AX$190+1))),$F$164:AX$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AY$185,N(IF({1},AY$190-$F$190:AY$190+1))),$F$164:AY$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:AZ$185,N(IF({1},AZ$190-$F$190:AZ$190+1))),$F$164:AZ$164),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$185:BA$185,N(IF({1},BA$190-$F$190:BA$190+1))),$F$164:BA$164),0)","v":0},0,null,0,0,1,{"$f":"IF(OR(LEFT($B206,2)=\"5a\",LEFT($B206,2)=\"5b\"),$B206,LEFT($B206,IF(ISTEXT($B206),MIN(IF(ISERROR(FIND({\"_\",\"a\",\"b\"},$B206)),\"\",FIND({\"_\",\"a\",\"b\"},$B206)))-1,LEN($B206)))*1)","v":13}]
["URR_PP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,null,{"$f":"IFERROR(SUMPRODUCT(F$192:F$206,$T$86:$T$100)/SUM($T$86:$T$100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL$192:AL$206,$T$86:$T$100)/SUM($T$86:$T$100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[]
[]
[null,{"$f":"_VU_CorrMatrix","v":"Unternehmensindividuelle Korrelationsmatrix"}]
[]
[null,{"$f":"_risk","v":"Risiko"},null,null,null,"PY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"URR"]
[null,null,{"$f":"_number","v":"Nr."},null,null,1,2,3,"3b",4,"5a","5b",6,7,8,9,10,11,12,13,1,2,"3a","3b",4,"5a","5b",6,7,8,9,10,11,12,13,1,2,"3a","3b",4,"5a","5b",6,7,8,9,10,11,12,13]
[null,null,null,{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},null,{"$f":"_MTPL","v":"MFH"},{"$f":"_MOD","v":"MFK"},{"$f":"_Fire","v":"Sach"},{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},{"$f":"_GL","v":"Haftpflicht"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Marine","v":"Transport"},{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Others","v":"Andere"},{"$f":"_MTPL","v":"MFH"},{"$f":"_MOD","v":"MFK"},{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_GL","v":"Haftpflicht"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Marine","v":"Transport"},{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Others","v":"Andere"},{"$f":"_MTPL","v":"MFH"},{"$f":"_MOD","v":"MFK"},{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_GL","v":"Haftpflicht"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Marine","v":"Transport"},{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Others","v":"Andere"}]
[null,null,null,null,{"$f":"_segment","v":"Segment"},{"$f":"_MTPL","v":"MFH"},{"$f":"_MOD","v":"MFK"},{"$f":"_Fire","v":"Sach"},{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},{"$f":"_GL","v":"Haftpflicht"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Marine","v":"Transport"},{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Others","v":"Andere"},{"$f":"_MTPL","v":"MFH"},{"$f":"_MOD","v":"MFK"},{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_GL","v":"Haftpflicht"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Marine","v":"Transport"},{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Others","v":"Andere"},{"$f":"_MTPL","v":"MFH"},{"$f":"_MOD","v":"MFK"},{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_GL","v":"Haftpflicht"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Marine","v":"Transport"},{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Others","v":"Andere"}]
[null,"PY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},1,0.15,0.15,0.15,0.5,0.5,0,0.5,0.25,0.15,0.15,0.15,0.25,0.25,0.25,0.5,0.5,0.15,0.15,0.25,0.25,0,0.25,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,0,0,0,0,0,0,0,0,0]
[null,null,2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},0.15,1,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,0.5,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"_Fire","v":"Sach"},{"$f":"_Fire","v":"Sach"},0.15,0.15,1,0.15,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.25,0.5,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3b",{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},0.15,0.15,0.15,1,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.25,0.25,0.5,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},0.5,0.15,0.15,0.15,1,0.5,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,0.15,0.25,0.15,0.5,0.25,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,7.4999999999999997E-2,0,0,0,0.25,7.4999999999999997E-2,0,0,0,0,0,0,0,0,0]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0.5,0.15,0.15,0.15,0.5,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.25,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,7.4999999999999997E-2,0,0,0,7.4999999999999997E-2,0.25,0,0,0,0,0,0,0,0,0]
[null,null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},0.5,0.15,0.15,0.15,0.25,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,1,0.15,0.15,0.15,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0]
[null,null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,1,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,0.5,0.15,0.15,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0]
[null,null,9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.5,0.15,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25,0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.5,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25,0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.5,0.15,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25,0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0]
[null,null,13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[null,"CY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},0.5,0.5,0.15,0.15,0.25,0.25,0,0.25,0.25,0.15,0.15,0.25,0.25,0.25,0.25,1,0.5,0.15,0.15,0.5,0.5,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,0.25,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0.25,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},0.5,0.5,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,1,0.5,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,0.5,0.25,0.125,7.4999999999999997E-2,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0.15,0.25,0.5,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.5,1,0.25,0.25,0.15,0,0.15,0.15,0.15,0.25,0.15,0.25,0.15,0.25,7.4999999999999997E-2,0.25,0.5,0.125,0.125,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},0.15,0.25,0.25,0.5,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.25,0.25,1,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,7.4999999999999997E-2,0.125,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},0.25,0.15,0.25,0.15,0.5,0.25,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.5,0.15,0.25,0.15,1,0.4,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,7.4999999999999997E-2,0.125,7.4999999999999997E-2,0.5,0.25,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0.25,0.25,0.15,0.15,0.25,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.5,0.25,0.15,0.15,0.4,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0.5,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125]
[null,null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,1,0.25,0.15,0.15,0.25,0.25,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125]
[null,null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,0.5,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,1,0.15,0.15,0.15,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.5,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.5,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.5,0.15,0.25,0.15,0.15,0.25,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0.125]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,0.5,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0.125]
[null,null,13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.125,0.125,0.125,0.125,0.125,0.125,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.5]
[null,"URR",1,{"$f":"_MTPL","v":"MFH"},{"$f":"_MTPL","v":"MFH"},0.25,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,0,0,0,0,0,0,0,0,0,0.5,0.25,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0.25,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,1,0.5,0.15,0.15,0.5,0.5,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,2,{"$f":"_MOD","v":"MFK"},{"$f":"_MOD","v":"MFK"},0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.5,0.25,0.125,7.4999999999999997E-2,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.5,1,0.5,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,7.4999999999999997E-2,0.25,0.5,0.125,0.125,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.5,1,0.25,0.25,0.15,0,0.15,0.15,0.15,0.25,0.15,0.25,0.15,0.25]
[null,null,"3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,7.4999999999999997E-2,0.125,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.25,0.25,1,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"_GL","v":"Haftpflicht"},7.4999999999999997E-2,0,0,0,0.25,7.4999999999999997E-2,0,0,0,0,0,0,0,0,0,0.25,7.4999999999999997E-2,0.125,7.4999999999999997E-2,0.5,0.25,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.5,0.15,0.25,0.15,1,0.4,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},7.4999999999999997E-2,0,0,0,7.4999999999999997E-2,0.25,0,0,0,0,0,0,0,0,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0.5,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125,0.5,0.25,0.15,0.15,0.4,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25]
[null,null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125,0.25,0.25,0.15,0.15,0.15,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,1,0.25,0.15,0.15,0.25,0.25,0.25]
[null,null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"_Health_Individual","v":"Einzelkranken"},0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,1,0.15,0.15,0.15,0.15,0.25]
[null,null,9,{"$f":"_Marine","v":"Transport"},{"$f":"_Marine","v":"Transport"},0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.25,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"_Aviation","v":"Luftfahrt"},0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0.125,0.15,0.15,0.25,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"_Legal","v":"Rechtsschutz"},0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25]
[null,null,13,{"$f":"_Others","v":"Andere"},{"$f":"_Others","v":"Andere"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.125,0.125,0.125,0.125,0.125,0.125,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1]

{"sheet":"NL_Segments_Non-CH_direct","index":10,"n_rows":134,"n_cols":60,"rows_kept":134,"cut":false,"hidden":false,"merged":[[66,1,67,1],[66,2,67,2],[66,3,67,3],[8,4,8,7],[8,8,8,12],[9,11,9,12],[19,4,19,11],[20,10,20,11],[19,12,19,17],[20,16,20,17],[30,4,30,6],[31,5,31,6],[41,4,41,5],[41,6,41,7],[41,8,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[41,16,41,17],[41,18,41,19],[54,1,55,1],[54,2,55,2],[54,3,55,3],[78,1,79,1],[78,2,79,2],[78,3,79,3],[90,1,91,1],[90,2,91,2],[90,3,91,3],[115,10,115,14],[124,1,128,1],[115,15,115,19],[129,1,133,1],[102,1,103,1],[102,2,103,2],[102,3,103,3],[115,5,115,9],[119,1,123,1]]}
[11,{"$f":"_NL_Segments_Non_CH_direct","v":"Schadenversicherung: Ausländisches Direktgeschäft"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[]
[null,{"$f":"_NoSegments","v":"Anzahl Segmente"},5]
[]
[]
[]
[null,null,null,null,{"$f":"_Res_in","v":"Eingangsschadenrückstellung (1.1.2024)"},null,null,null,{"$f":"\"PY  - \" & _Claims","v":"PY  - Schäden"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":"_PY_risk_used","v":"für SST-Risikomessung benutzt, nicht diskontiert"},{"$f":"_PY_risk_used_disc","v":"für SST-Risikomessung benutzt, diskontiert"},{"$f":"_Model_risk & \" \" & _CV","v":"Modellrisiko Variationskoeffizient"},{"$f":"_Parameter_risk & \" \" & _CV","v":"Parameterrisiko Variationskoeffizient"},{"$f":"_Estimation_Risk & \" \" & _CV","v":"Zufallsrisiko Variationskoeffizient"},{"$f":"_PY_distr","v":"PY-Schadenverteilung mit Diskonteffekt"},null,{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Seg_name","v":"Segment für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,{"$f":"\"in \" & _million & \" \" & sst_curr","v":"in in Mio. CHF"},{"$f":"\"in \" & _million & \" \" & sst_curr","v":"in in Mio. CHF"},{"$f":"\"in \" & _million & \" \" & sst_curr","v":"in in Mio. CHF"},{"$f":"\"in \" & _million & \" \" & sst_curr","v":"in in Mio. CHF"},null,null,null,{"$f":" _EX_LN & \" \" & \"in \" & _million & \" \" & sst_curr","v":"Erwartungswert der Lognormalverteilung in in Mio. CHF"},{"$f":" _ES_centred & \" \" & \"in \" & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) in in Mio. CHF"},{"$f":"_Seg_no_range_ARI","v":"Gültige Eingaben {1,2,3,4,5,6,7}"}]
["PY",1,null,null,null,null,{"$f":"IF(Net=1,F12,E12)","v":0},{"$f":"G12*VLOOKUP($B12,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Non-CH_direct-p-\" & N12,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY",2,null,null,null,null,{"$f":"IF(Net=1,F13,E13)","v":0},{"$f":"G13*VLOOKUP($B13,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Non-CH_direct-p-\" & N13,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY",3,null,null,null,null,{"$f":"IF(Net=1,F14,E14)","v":0},{"$f":"G14*VLOOKUP($B14,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Non-CH_direct-p-\" & N14,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY",4,null,null,null,null,{"$f":"IF(Net=1,F15,E15)","v":0},{"$f":"G15*VLOOKUP($B15,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Non-CH_direct-p-\" & N15,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY",5,null,null,null,null,{"$f":"IF(Net=1,F16,E16)","v":0},{"$f":"G16*VLOOKUP($B16,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Non-CH_direct-p-\" & N16,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY","Total",null,null,{"$f":"SUM(E12:E16)","v":0},{"$f":"SUM(F12:F16)","v":0},{"$f":"SUM(G12:G16)","v":0},{"$f":"SUM(H12:H16)","v":0},null,null,null,{"$f":"SUM(L12:L16)","v":0}]
[]
[]
[null,null,null,null,{"$f":"_CY_Attr","v":"CY-Normalschäden"},null,null,null,null,null,null,null,{"$f":"_CY_LargeLosses","v":"CY-Grossschäden"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_Attritional & \" \"  & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Normalschäden nominal, brutto, nicht diskontiert"},{"$f":"_Attritional & \" \" & _nominal & \", \" &  _net & \", \" & _undisc","v":"Normalschäden nominal, netto, nicht diskontiert"},{"$f":"_CY_Attr_No","v":"CY: Erwartete Anzahl der Normalschäden"},{"$f":"_Parameter_risk & \" \" & _CV","v":"Parameterrisiko Variationskoeffizient"},{"$f":"_Estimation_Risk & \" \" & _CV","v":"Zufallsrisiko Variationskoeffizient"},{"$f":"_Estimation_Risk & \" \" & _CV","v":"Zufallsrisiko Variationskoeffizient"},{"$f":"_CY_Attr_disc_distr","v":"Normalschadenverteilung mit Diskonteffekt"},null,{"$f":"_CY_LL_No","v":"Erwartungswert der Anzahl Grossschäden"},{"$f":"_CY_LL_Threshold","v":"CY: benutzte Grenze zwischen Gross- und Normalschäden"},{"$f":"_CY_LL_PML","v":"grösster möglicher Grossschaden (Einzel- bzw. Ereignisschaden PML)"},{"$f":"_CY_LL_alpha","v":"Einzelschadenverteilung: Paretoparameter"},{"$f":"_CY_LL_disc_distr","v":"Jahresgrossschadenverteilung mit Diskonteffekt"}]
[null,null,null,null,null,null,null,null,null,{"$f":"_single_claims","v":"Einzelschäden"},{"$f":" _EX & \" \"  & _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES_centred & \" \"   & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) in Mio. CHF"},"E[N]",null,null,"alpha",{"$f":" _EX & \" \" &  _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES & \" \" &  _million & \" \" & sst_curr","v":"Risiko (Expected Shortfall) in Mio. CHF"}]
["CY",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0}]
["CY",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0}]
["CY",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0}]
["CY",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0}]
["CY",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0}]
["CY","Total",null,null,{"$f":"SUM(E23:E27)","v":0},{"$f":"SUM(F23:F27)","v":0},null,null,null,null,{"$f":"SUM(K23:K27)","v":0},null,null,null,null,null,{"$f":"SUM(Q23:Q27)","v":0}]
[]
[]
[null,null,null,null,"URR"]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_Parameter_risk & \" \" & _CV","v":"Parameterrisiko Variationskoeffizient"},{"$f":"_URR_disc_distr","v":"URR-Schadenverteilung, Risiko mit Diskonteffekt"}]
[null,null,null,null,null,{"$f":" _EX & \" \" &  _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES & \" \" &  _million & \" \" & sst_curr","v":"Risiko (Expected Shortfall) in Mio. CHF"}]
["URR",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0}]
["URR",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0}]
["URR",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0}]
["URR",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0}]
["URR",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0}]
["URR","Total",null,null,null,{"$f":"SUM(F34:F38)","v":0}]
[]
[]
[null,null,null,null,{"$f":"VLOOKUP(\"T.10.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Geschriebene Prämie (betrifft Policen, deren Deckungsperiode zwischen dem 1.1.2024 dem 31.12.2024 beginnt, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2024 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2024 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Verdiente Prämie per 31.12.2024"},null,{"$f":"VLOOKUP(\"T.10.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Betriebs- und Verwaltungskosten bezüglich der geschriebenen Prämie"},null,{"$f":"_ExpectedIncWP","v":"Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie"},null,{"$f":"_ExpectedInc","v":"Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie"},null,{"$f":"_TotalLossURR","v":"Erwarteter aggregierter Schadenaufwand bezüglich unverdienter Prämie"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":"_nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":"_TotalLoss & \" \" & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, brutto, nicht diskontiert"},{"$f":"_TotalLoss & \" \"  & _nominal & \", \" &  _net & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, netto, nicht diskontiert"},{"$f":"_TotalLoss & \" \" & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, brutto, nicht diskontiert"},{"$f":"_TotalLoss & \" \"  & _nominal & \", \" &  _net & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"}]
[null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},"in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF"]
["FI",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0}]
["FI",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0}]
["FI",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0}]
["FI",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0}]
["FI",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0}]
["FI","Total",null,null,{"$f":"SUM(E45:E49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"_IncPP_PY","v":"Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E56+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK56+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]"]
["PY_PP",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E57>0,SUMPRODUCT(E57:BB57,$E$55:$BB$55)/SUM(E57:BB57)+1,0)","v":0},{"$f":"SUMPRODUCT(E57:BB57,OFFSET(Inputparam!$B$16,MATCH(BH57,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E57:BB57,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG57,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH57,Inputparam!$B$17:$B$21,0),1,1,50))/BE57,1)","v":1},{"$f":"VLOOKUP($B57,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B57,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["PY_PP",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E58:BB58,OFFSET(Inputparam!$B$16,MATCH(BH58,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E58:BB58,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG58,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH58,Inputparam!$B$17:$B$21,0),1,1,50))/BE58,1)","v":1},{"$f":"VLOOKUP($B58,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B58,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["PY_PP",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E59:BB59,OFFSET(Inputparam!$B$16,MATCH(BH59,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E59:BB59,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG59,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH59,Inputparam!$B$17:$B$21,0),1,1,50))/BE59,1)","v":1},{"$f":"VLOOKUP($B59,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B59,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["PY_PP",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E60:BB60,OFFSET(Inputparam!$B$16,MATCH(BH60,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E60:BB60,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG60,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH60,Inputparam!$B$17:$B$21,0),1,1,50))/BE60,1)","v":1},{"$f":"VLOOKUP($B60,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B60,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["PY_PP",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E61:BB61,OFFSET(Inputparam!$B$16,MATCH(BH61,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E61:BB61,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG61,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH61,Inputparam!$B$17:$B$21,0),1,1,50))/BE61,1)","v":1},{"$f":"VLOOKUP($B61,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B61,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["PY_PP","Total",null,null,{"$f":"IFERROR(SUMPRODUCT(E57:E61,$G$12:$G$16)/VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK57:AK61,$G$12:$G$16)/VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(SUMPRODUCT(BE$57:BE$61,$G$12:$G$16)/SUM($G$12:$G$16),0)","v":0}]
[]
[]
[null,{"$f":"_IncPP_CY","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E68+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK68+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]"]
["CY_PP",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E69>0,SUMPRODUCT(E69:BB69,$E$67:$BB$67)/SUM(E69:BB69)+1,0)","v":0},{"$f":"SUMPRODUCT(E69:BB69,OFFSET(Inputparam!$B$16,MATCH(BH69,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E69:BB69,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG69,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH69,Inputparam!$B$17:$B$21,0),1,1,50))/BE69,1)","v":1},{"$f":"VLOOKUP($B69,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B69,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["CY_PP",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E70:BB70,OFFSET(Inputparam!$B$16,MATCH(BH70,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E70:BB70,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG70,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH70,Inputparam!$B$17:$B$21,0),1,1,50))/BE70,1)","v":1},{"$f":"VLOOKUP($B70,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B70,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["CY_PP",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E71:BB71,OFFSET(Inputparam!$B$16,MATCH(BH71,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E71:BB71,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG71,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH71,Inputparam!$B$17:$B$21,0),1,1,50))/BE71,1)","v":1},{"$f":"VLOOKUP($B71,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B71,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["CY_PP",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E72:BB72,OFFSET(Inputparam!$B$16,MATCH(BH72,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E72:BB72,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG72,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH72,Inputparam!$B$17:$B$21,0),1,1,50))/BE72,1)","v":1},{"$f":"VLOOKUP($B72,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B72,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["CY_PP",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E73:BB73,OFFSET(Inputparam!$B$16,MATCH(BH73,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E73:BB73,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG73,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH73,Inputparam!$B$17:$B$21,0),1,1,50))/BE73,1)","v":1},{"$f":"VLOOKUP($B73,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B73,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["CY_PP","Total",null,null,{"$f":"IFERROR(SUMPRODUCT(E69:E73,$R$45:$R$49)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK69:AK73,$R$45:$R$49)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$69:BE$73,$R$45:$R$49)/SUM($R$45:$R$49),SUMPRODUCT(BE$69:BE$73,$Q$45:$Q$49)/SUM($Q$45:$Q$49)),1)","v":1}]
[]
[]
[null,{"$f":"_IncPP_URR_1yr","v":"Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK80+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]"]
["URR_1PP",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F81>0,SUMPRODUCT(F81:BB81,$F$79:$BB$79)/SUM(F81:BB81)+1,0)","v":0},{"$f":"SUMPRODUCT(E81:BB81,OFFSET(Inputparam!$B$16,MATCH(BH81,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E81:BB81,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG81,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH81,Inputparam!$B$17:$B$21,0),1,1,50))/BE81,1)","v":1},{"$f":"VLOOKUP($B81,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B81,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_1PP",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E82:BB82,OFFSET(Inputparam!$B$16,MATCH(BH82,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E82:BB82,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG82,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH82,Inputparam!$B$17:$B$21,0),1,1,50))/BE82,1)","v":1},{"$f":"VLOOKUP($B82,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B82,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_1PP",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E83:BB83,OFFSET(Inputparam!$B$16,MATCH(BH83,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E83:BB83,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG83,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH83,Inputparam!$B$17:$B$21,0),1,1,50))/BE83,1)","v":1},{"$f":"VLOOKUP($B83,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B83,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_1PP",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E84:BB84,OFFSET(Inputparam!$B$16,MATCH(BH84,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E84:BB84,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG84,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH84,Inputparam!$B$17:$B$21,0),1,1,50))/BE84,1)","v":1},{"$f":"VLOOKUP($B84,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B84,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_1PP",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(E85:BB85,OFFSET(Inputparam!$B$16,MATCH(BH85,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E85:BB85,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG85,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH85,Inputparam!$B$17:$B$21,0),1,1,50))/BE85,1)","v":1},{"$f":"VLOOKUP($B85,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B85,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_1PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F81:F85,$T$45:$T$49)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL81:AL85,$T$45:$T$49)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$81:BE$85,$T$45:$T$49)/SUM($T$45:$T$49),SUMPRODUCT(BE$81:BE$85,$S$45:$S$49)/SUM($S$45:$S$49)),1)","v":1}]
[]
[]
[null,{"$f":"_IncEP_URR","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E92+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034]
["URR_EP",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0}]
["URR_EP",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0}]
["URR_EP",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0}]
["URR_EP",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0}]
["URR_EP",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0}]
["URR_EP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F93:F97,$J$45:$J$49)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"_IncPP_URR","v":"Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,{"$f":"current_year","v":2024},{"$f":"E104+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK104+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]"]
["URR_PP",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:F$93,N(IF({1},F$103-$F$103:F$103+1))),$F$81:F$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:G$93,N(IF({1},G$103-$F$103:G$103+1))),$F$81:G$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:H$93,N(IF({1},H$103-$F$103:H$103+1))),$F$81:H$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:I$93,N(IF({1},I$103-$F$103:I$103+1))),$F$81:I$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:J$93,N(IF({1},J$103-$F$103:J$103+1))),$F$81:J$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:K$93,N(IF({1},K$103-$F$103:K$103+1))),$F$81:K$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:L$93,N(IF({1},L$103-$F$103:L$103+1))),$F$81:L$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:M$93,N(IF({1},M$103-$F$103:M$103+1))),$F$81:M$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:N$93,N(IF({1},N$103-$F$103:N$103+1))),$F$81:N$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:O$93,N(IF({1},O$103-$F$103:O$103+1))),$F$81:O$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:P$93,N(IF({1},P$103-$F$103:P$103+1))),$F$81:P$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:Q$93,N(IF({1},Q$103-$F$103:Q$103+1))),$F$81:Q$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:R$93,N(IF({1},R$103-$F$103:R$103+1))),$F$81:R$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:S$93,N(IF({1},S$103-$F$103:S$103+1))),$F$81:S$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:T$93,N(IF({1},T$103-$F$103:T$103+1))),$F$81:T$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:U$93,N(IF({1},U$103-$F$103:U$103+1))),$F$81:U$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:V$93,N(IF({1},V$103-$F$103:V$103+1))),$F$81:V$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:W$93,N(IF({1},W$103-$F$103:W$103+1))),$F$81:W$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:X$93,N(IF({1},X$103-$F$103:X$103+1))),$F$81:X$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:Y$93,N(IF({1},Y$103-$F$103:Y$103+1))),$F$81:Y$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:Z$93,N(IF({1},Z$103-$F$103:Z$103+1))),$F$81:Z$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AA$93,N(IF({1},AA$103-$F$103:AA$103+1))),$F$81:AA$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AB$93,N(IF({1},AB$103-$F$103:AB$103+1))),$F$81:AB$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AC$93,N(IF({1},AC$103-$F$103:AC$103+1))),$F$81:AC$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AD$93,N(IF({1},AD$103-$F$103:AD$103+1))),$F$81:AD$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AE$93,N(IF({1},AE$103-$F$103:AE$103+1))),$F$81:AE$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AF$93,N(IF({1},AF$103-$F$103:AF$103+1))),$F$81:AF$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AG$93,N(IF({1},AG$103-$F$103:AG$103+1))),$F$81:AG$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AH$93,N(IF({1},AH$103-$F$103:AH$103+1))),$F$81:AH$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AI$93,N(IF({1},AI$103-$F$103:AI$103+1))),$F$81:AI$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AJ$93,N(IF({1},AJ$103-$F$103:AJ$103+1))),$F$81:AJ$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AK$93,N(IF({1},AK$103-$F$103:AK$103+1))),$F$81:AK$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AL$93,N(IF({1},AL$103-$F$103:AL$103+1))),$F$81:AL$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AM$93,N(IF({1},AM$103-$F$103:AM$103+1))),$F$81:AM$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AN$93,N(IF({1},AN$103-$F$103:AN$103+1))),$F$81:AN$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AO$93,N(IF({1},AO$103-$F$103:AO$103+1))),$F$81:AO$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AP$93,N(IF({1},AP$103-$F$103:AP$103+1))),$F$81:AP$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AQ$93,N(IF({1},AQ$103-$F$103:AQ$103+1))),$F$81:AQ$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AR$93,N(IF({1},AR$103-$F$103:AR$103+1))),$F$81:AR$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AS$93,N(IF({1},AS$103-$F$103:AS$103+1))),$F$81:AS$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AT$93,N(IF({1},AT$103-$F$103:AT$103+1))),$F$81:AT$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AU$93,N(IF({1},AU$103-$F$103:AU$103+1))),$F$81:AU$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AV$93,N(IF({1},AV$103-$F$103:AV$103+1))),$F$81:AV$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AW$93,N(IF({1},AW$103-$F$103:AW$103+1))),$F$81:AW$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AX$93,N(IF({1},AX$103-$F$103:AX$103+1))),$F$81:AX$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AY$93,N(IF({1},AY$103-$F$103:AY$103+1))),$F$81:AY$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:AZ$93,N(IF({1},AZ$103-$F$103:AZ$103+1))),$F$81:AZ$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$93:BA$93,N(IF({1},BA$103-$F$103:BA$103+1))),$F$81:BA$81),0)","v":0},{"$f":"IF(SUM($F105:$BA105)=0,0,1-SUM($F105:$BA105))","v":0},null,{"$f":"IF(F105>0,SUMPRODUCT(F105:BB105,$F$103:$BB$103)/SUM(F105:BB105)+1,0)","v":0},{"$f":"SUMPRODUCT(E105:BB105,OFFSET(Inputparam!$B$16,MATCH(BH105,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E105:BB105,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG105,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH105,Inputparam!$B$17:$B$21,0),1,1,50))/BE105,1)","v":1},{"$f":"VLOOKUP($B105,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B105,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_PP",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:F$94,N(IF({1},F$103-$F$103:F$103+1))),$F$82:F$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:G$94,N(IF({1},G$103-$F$103:G$103+1))),$F$82:G$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:H$94,N(IF({1},H$103-$F$103:H$103+1))),$F$82:H$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:I$94,N(IF({1},I$103-$F$103:I$103+1))),$F$82:I$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:J$94,N(IF({1},J$103-$F$103:J$103+1))),$F$82:J$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:K$94,N(IF({1},K$103-$F$103:K$103+1))),$F$82:K$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:L$94,N(IF({1},L$103-$F$103:L$103+1))),$F$82:L$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:M$94,N(IF({1},M$103-$F$103:M$103+1))),$F$82:M$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:N$94,N(IF({1},N$103-$F$103:N$103+1))),$F$82:N$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:O$94,N(IF({1},O$103-$F$103:O$103+1))),$F$82:O$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:P$94,N(IF({1},P$103-$F$103:P$103+1))),$F$82:P$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:Q$94,N(IF({1},Q$103-$F$103:Q$103+1))),$F$82:Q$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:R$94,N(IF({1},R$103-$F$103:R$103+1))),$F$82:R$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:S$94,N(IF({1},S$103-$F$103:S$103+1))),$F$82:S$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:T$94,N(IF({1},T$103-$F$103:T$103+1))),$F$82:T$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:U$94,N(IF({1},U$103-$F$103:U$103+1))),$F$82:U$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:V$94,N(IF({1},V$103-$F$103:V$103+1))),$F$82:V$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:W$94,N(IF({1},W$103-$F$103:W$103+1))),$F$82:W$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:X$94,N(IF({1},X$103-$F$103:X$103+1))),$F$82:X$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:Y$94,N(IF({1},Y$103-$F$103:Y$103+1))),$F$82:Y$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:Z$94,N(IF({1},Z$103-$F$103:Z$103+1))),$F$82:Z$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AA$94,N(IF({1},AA$103-$F$103:AA$103+1))),$F$82:AA$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AB$94,N(IF({1},AB$103-$F$103:AB$103+1))),$F$82:AB$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AC$94,N(IF({1},AC$103-$F$103:AC$103+1))),$F$82:AC$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AD$94,N(IF({1},AD$103-$F$103:AD$103+1))),$F$82:AD$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AE$94,N(IF({1},AE$103-$F$103:AE$103+1))),$F$82:AE$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AF$94,N(IF({1},AF$103-$F$103:AF$103+1))),$F$82:AF$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AG$94,N(IF({1},AG$103-$F$103:AG$103+1))),$F$82:AG$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AH$94,N(IF({1},AH$103-$F$103:AH$103+1))),$F$82:AH$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AI$94,N(IF({1},AI$103-$F$103:AI$103+1))),$F$82:AI$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AJ$94,N(IF({1},AJ$103-$F$103:AJ$103+1))),$F$82:AJ$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AK$94,N(IF({1},AK$103-$F$103:AK$103+1))),$F$82:AK$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AL$94,N(IF({1},AL$103-$F$103:AL$103+1))),$F$82:AL$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AM$94,N(IF({1},AM$103-$F$103:AM$103+1))),$F$82:AM$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AN$94,N(IF({1},AN$103-$F$103:AN$103+1))),$F$82:AN$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AO$94,N(IF({1},AO$103-$F$103:AO$103+1))),$F$82:AO$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AP$94,N(IF({1},AP$103-$F$103:AP$103+1))),$F$82:AP$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AQ$94,N(IF({1},AQ$103-$F$103:AQ$103+1))),$F$82:AQ$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AR$94,N(IF({1},AR$103-$F$103:AR$103+1))),$F$82:AR$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AS$94,N(IF({1},AS$103-$F$103:AS$103+1))),$F$82:AS$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AT$94,N(IF({1},AT$103-$F$103:AT$103+1))),$F$82:AT$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AU$94,N(IF({1},AU$103-$F$103:AU$103+1))),$F$82:AU$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AV$94,N(IF({1},AV$103-$F$103:AV$103+1))),$F$82:AV$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AW$94,N(IF({1},AW$103-$F$103:AW$103+1))),$F$82:AW$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AX$94,N(IF({1},AX$103-$F$103:AX$103+1))),$F$82:AX$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AY$94,N(IF({1},AY$103-$F$103:AY$103+1))),$F$82:AY$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:AZ$94,N(IF({1},AZ$103-$F$103:AZ$103+1))),$F$82:AZ$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$94:BA$94,N(IF({1},BA$103-$F$103:BA$103+1))),$F$82:BA$82),0)","v":0},{"$f":"IF(SUM($F106:$BA106)=0,0,1-SUM($F106:$BA106))","v":0},null,0,{"$f":"SUMPRODUCT(E106:BB106,OFFSET(Inputparam!$B$16,MATCH(BH106,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E106:BB106,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG106,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH106,Inputparam!$B$17:$B$21,0),1,1,50))/BE106,1)","v":1},{"$f":"VLOOKUP($B106,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B106,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_PP",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:F$95,N(IF({1},F$103-$F$103:F$103+1))),$F$83:F$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:G$95,N(IF({1},G$103-$F$103:G$103+1))),$F$83:G$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:H$95,N(IF({1},H$103-$F$103:H$103+1))),$F$83:H$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:I$95,N(IF({1},I$103-$F$103:I$103+1))),$F$83:I$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:J$95,N(IF({1},J$103-$F$103:J$103+1))),$F$83:J$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:K$95,N(IF({1},K$103-$F$103:K$103+1))),$F$83:K$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:L$95,N(IF({1},L$103-$F$103:L$103+1))),$F$83:L$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:M$95,N(IF({1},M$103-$F$103:M$103+1))),$F$83:M$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:N$95,N(IF({1},N$103-$F$103:N$103+1))),$F$83:N$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:O$95,N(IF({1},O$103-$F$103:O$103+1))),$F$83:O$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:P$95,N(IF({1},P$103-$F$103:P$103+1))),$F$83:P$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:Q$95,N(IF({1},Q$103-$F$103:Q$103+1))),$F$83:Q$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:R$95,N(IF({1},R$103-$F$103:R$103+1))),$F$83:R$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:S$95,N(IF({1},S$103-$F$103:S$103+1))),$F$83:S$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:T$95,N(IF({1},T$103-$F$103:T$103+1))),$F$83:T$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:U$95,N(IF({1},U$103-$F$103:U$103+1))),$F$83:U$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:V$95,N(IF({1},V$103-$F$103:V$103+1))),$F$83:V$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:W$95,N(IF({1},W$103-$F$103:W$103+1))),$F$83:W$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:X$95,N(IF({1},X$103-$F$103:X$103+1))),$F$83:X$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:Y$95,N(IF({1},Y$103-$F$103:Y$103+1))),$F$83:Y$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:Z$95,N(IF({1},Z$103-$F$103:Z$103+1))),$F$83:Z$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AA$95,N(IF({1},AA$103-$F$103:AA$103+1))),$F$83:AA$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AB$95,N(IF({1},AB$103-$F$103:AB$103+1))),$F$83:AB$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AC$95,N(IF({1},AC$103-$F$103:AC$103+1))),$F$83:AC$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AD$95,N(IF({1},AD$103-$F$103:AD$103+1))),$F$83:AD$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AE$95,N(IF({1},AE$103-$F$103:AE$103+1))),$F$83:AE$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AF$95,N(IF({1},AF$103-$F$103:AF$103+1))),$F$83:AF$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AG$95,N(IF({1},AG$103-$F$103:AG$103+1))),$F$83:AG$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AH$95,N(IF({1},AH$103-$F$103:AH$103+1))),$F$83:AH$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AI$95,N(IF({1},AI$103-$F$103:AI$103+1))),$F$83:AI$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AJ$95,N(IF({1},AJ$103-$F$103:AJ$103+1))),$F$83:AJ$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AK$95,N(IF({1},AK$103-$F$103:AK$103+1))),$F$83:AK$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AL$95,N(IF({1},AL$103-$F$103:AL$103+1))),$F$83:AL$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AM$95,N(IF({1},AM$103-$F$103:AM$103+1))),$F$83:AM$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AN$95,N(IF({1},AN$103-$F$103:AN$103+1))),$F$83:AN$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AO$95,N(IF({1},AO$103-$F$103:AO$103+1))),$F$83:AO$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AP$95,N(IF({1},AP$103-$F$103:AP$103+1))),$F$83:AP$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AQ$95,N(IF({1},AQ$103-$F$103:AQ$103+1))),$F$83:AQ$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AR$95,N(IF({1},AR$103-$F$103:AR$103+1))),$F$83:AR$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AS$95,N(IF({1},AS$103-$F$103:AS$103+1))),$F$83:AS$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AT$95,N(IF({1},AT$103-$F$103:AT$103+1))),$F$83:AT$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AU$95,N(IF({1},AU$103-$F$103:AU$103+1))),$F$83:AU$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AV$95,N(IF({1},AV$103-$F$103:AV$103+1))),$F$83:AV$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AW$95,N(IF({1},AW$103-$F$103:AW$103+1))),$F$83:AW$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AX$95,N(IF({1},AX$103-$F$103:AX$103+1))),$F$83:AX$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AY$95,N(IF({1},AY$103-$F$103:AY$103+1))),$F$83:AY$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:AZ$95,N(IF({1},AZ$103-$F$103:AZ$103+1))),$F$83:AZ$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$95:BA$95,N(IF({1},BA$103-$F$103:BA$103+1))),$F$83:BA$83),0)","v":0},{"$f":"IF(SUM($F107:$BA107)=0,0,1-SUM($F107:$BA107))","v":0},null,0,{"$f":"SUMPRODUCT(E107:BB107,OFFSET(Inputparam!$B$16,MATCH(BH107,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E107:BB107,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG107,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH107,Inputparam!$B$17:$B$21,0),1,1,50))/BE107,1)","v":1},{"$f":"VLOOKUP($B107,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B107,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_PP",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:F$96,N(IF({1},F$103-$F$103:F$103+1))),$F$84:F$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:G$96,N(IF({1},G$103-$F$103:G$103+1))),$F$84:G$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:H$96,N(IF({1},H$103-$F$103:H$103+1))),$F$84:H$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:I$96,N(IF({1},I$103-$F$103:I$103+1))),$F$84:I$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:J$96,N(IF({1},J$103-$F$103:J$103+1))),$F$84:J$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:K$96,N(IF({1},K$103-$F$103:K$103+1))),$F$84:K$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:L$96,N(IF({1},L$103-$F$103:L$103+1))),$F$84:L$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:M$96,N(IF({1},M$103-$F$103:M$103+1))),$F$84:M$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:N$96,N(IF({1},N$103-$F$103:N$103+1))),$F$84:N$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:O$96,N(IF({1},O$103-$F$103:O$103+1))),$F$84:O$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:P$96,N(IF({1},P$103-$F$103:P$103+1))),$F$84:P$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:Q$96,N(IF({1},Q$103-$F$103:Q$103+1))),$F$84:Q$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:R$96,N(IF({1},R$103-$F$103:R$103+1))),$F$84:R$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:S$96,N(IF({1},S$103-$F$103:S$103+1))),$F$84:S$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:T$96,N(IF({1},T$103-$F$103:T$103+1))),$F$84:T$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:U$96,N(IF({1},U$103-$F$103:U$103+1))),$F$84:U$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:V$96,N(IF({1},V$103-$F$103:V$103+1))),$F$84:V$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:W$96,N(IF({1},W$103-$F$103:W$103+1))),$F$84:W$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:X$96,N(IF({1},X$103-$F$103:X$103+1))),$F$84:X$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:Y$96,N(IF({1},Y$103-$F$103:Y$103+1))),$F$84:Y$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:Z$96,N(IF({1},Z$103-$F$103:Z$103+1))),$F$84:Z$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AA$96,N(IF({1},AA$103-$F$103:AA$103+1))),$F$84:AA$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AB$96,N(IF({1},AB$103-$F$103:AB$103+1))),$F$84:AB$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AC$96,N(IF({1},AC$103-$F$103:AC$103+1))),$F$84:AC$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AD$96,N(IF({1},AD$103-$F$103:AD$103+1))),$F$84:AD$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AE$96,N(IF({1},AE$103-$F$103:AE$103+1))),$F$84:AE$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AF$96,N(IF({1},AF$103-$F$103:AF$103+1))),$F$84:AF$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AG$96,N(IF({1},AG$103-$F$103:AG$103+1))),$F$84:AG$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AH$96,N(IF({1},AH$103-$F$103:AH$103+1))),$F$84:AH$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AI$96,N(IF({1},AI$103-$F$103:AI$103+1))),$F$84:AI$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AJ$96,N(IF({1},AJ$103-$F$103:AJ$103+1))),$F$84:AJ$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AK$96,N(IF({1},AK$103-$F$103:AK$103+1))),$F$84:AK$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AL$96,N(IF({1},AL$103-$F$103:AL$103+1))),$F$84:AL$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AM$96,N(IF({1},AM$103-$F$103:AM$103+1))),$F$84:AM$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AN$96,N(IF({1},AN$103-$F$103:AN$103+1))),$F$84:AN$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AO$96,N(IF({1},AO$103-$F$103:AO$103+1))),$F$84:AO$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AP$96,N(IF({1},AP$103-$F$103:AP$103+1))),$F$84:AP$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AQ$96,N(IF({1},AQ$103-$F$103:AQ$103+1))),$F$84:AQ$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AR$96,N(IF({1},AR$103-$F$103:AR$103+1))),$F$84:AR$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AS$96,N(IF({1},AS$103-$F$103:AS$103+1))),$F$84:AS$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AT$96,N(IF({1},AT$103-$F$103:AT$103+1))),$F$84:AT$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AU$96,N(IF({1},AU$103-$F$103:AU$103+1))),$F$84:AU$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AV$96,N(IF({1},AV$103-$F$103:AV$103+1))),$F$84:AV$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AW$96,N(IF({1},AW$103-$F$103:AW$103+1))),$F$84:AW$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AX$96,N(IF({1},AX$103-$F$103:AX$103+1))),$F$84:AX$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AY$96,N(IF({1},AY$103-$F$103:AY$103+1))),$F$84:AY$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:AZ$96,N(IF({1},AZ$103-$F$103:AZ$103+1))),$F$84:AZ$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$96:BA$96,N(IF({1},BA$103-$F$103:BA$103+1))),$F$84:BA$84),0)","v":0},{"$f":"IF(SUM($F108:$BA108)=0,0,1-SUM($F108:$BA108))","v":0},null,0,{"$f":"SUMPRODUCT(E108:BB108,OFFSET(Inputparam!$B$16,MATCH(BH108,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E108:BB108,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG108,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH108,Inputparam!$B$17:$B$21,0),1,1,50))/BE108,1)","v":1},{"$f":"VLOOKUP($B108,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B108,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_PP",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:F$97,N(IF({1},F$103-$F$103:F$103+1))),$F$85:F$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:G$97,N(IF({1},G$103-$F$103:G$103+1))),$F$85:G$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:H$97,N(IF({1},H$103-$F$103:H$103+1))),$F$85:H$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:I$97,N(IF({1},I$103-$F$103:I$103+1))),$F$85:I$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:J$97,N(IF({1},J$103-$F$103:J$103+1))),$F$85:J$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:K$97,N(IF({1},K$103-$F$103:K$103+1))),$F$85:K$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:L$97,N(IF({1},L$103-$F$103:L$103+1))),$F$85:L$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:M$97,N(IF({1},M$103-$F$103:M$103+1))),$F$85:M$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:N$97,N(IF({1},N$103-$F$103:N$103+1))),$F$85:N$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:O$97,N(IF({1},O$103-$F$103:O$103+1))),$F$85:O$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:P$97,N(IF({1},P$103-$F$103:P$103+1))),$F$85:P$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:Q$97,N(IF({1},Q$103-$F$103:Q$103+1))),$F$85:Q$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:R$97,N(IF({1},R$103-$F$103:R$103+1))),$F$85:R$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:S$97,N(IF({1},S$103-$F$103:S$103+1))),$F$85:S$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:T$97,N(IF({1},T$103-$F$103:T$103+1))),$F$85:T$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:U$97,N(IF({1},U$103-$F$103:U$103+1))),$F$85:U$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:V$97,N(IF({1},V$103-$F$103:V$103+1))),$F$85:V$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:W$97,N(IF({1},W$103-$F$103:W$103+1))),$F$85:W$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:X$97,N(IF({1},X$103-$F$103:X$103+1))),$F$85:X$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:Y$97,N(IF({1},Y$103-$F$103:Y$103+1))),$F$85:Y$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:Z$97,N(IF({1},Z$103-$F$103:Z$103+1))),$F$85:Z$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AA$97,N(IF({1},AA$103-$F$103:AA$103+1))),$F$85:AA$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AB$97,N(IF({1},AB$103-$F$103:AB$103+1))),$F$85:AB$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AC$97,N(IF({1},AC$103-$F$103:AC$103+1))),$F$85:AC$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AD$97,N(IF({1},AD$103-$F$103:AD$103+1))),$F$85:AD$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AE$97,N(IF({1},AE$103-$F$103:AE$103+1))),$F$85:AE$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AF$97,N(IF({1},AF$103-$F$103:AF$103+1))),$F$85:AF$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AG$97,N(IF({1},AG$103-$F$103:AG$103+1))),$F$85:AG$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AH$97,N(IF({1},AH$103-$F$103:AH$103+1))),$F$85:AH$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AI$97,N(IF({1},AI$103-$F$103:AI$103+1))),$F$85:AI$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AJ$97,N(IF({1},AJ$103-$F$103:AJ$103+1))),$F$85:AJ$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AK$97,N(IF({1},AK$103-$F$103:AK$103+1))),$F$85:AK$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AL$97,N(IF({1},AL$103-$F$103:AL$103+1))),$F$85:AL$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AM$97,N(IF({1},AM$103-$F$103:AM$103+1))),$F$85:AM$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AN$97,N(IF({1},AN$103-$F$103:AN$103+1))),$F$85:AN$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AO$97,N(IF({1},AO$103-$F$103:AO$103+1))),$F$85:AO$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AP$97,N(IF({1},AP$103-$F$103:AP$103+1))),$F$85:AP$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AQ$97,N(IF({1},AQ$103-$F$103:AQ$103+1))),$F$85:AQ$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AR$97,N(IF({1},AR$103-$F$103:AR$103+1))),$F$85:AR$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AS$97,N(IF({1},AS$103-$F$103:AS$103+1))),$F$85:AS$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AT$97,N(IF({1},AT$103-$F$103:AT$103+1))),$F$85:AT$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AU$97,N(IF({1},AU$103-$F$103:AU$103+1))),$F$85:AU$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AV$97,N(IF({1},AV$103-$F$103:AV$103+1))),$F$85:AV$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AW$97,N(IF({1},AW$103-$F$103:AW$103+1))),$F$85:AW$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AX$97,N(IF({1},AX$103-$F$103:AX$103+1))),$F$85:AX$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AY$97,N(IF({1},AY$103-$F$103:AY$103+1))),$F$85:AY$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:AZ$97,N(IF({1},AZ$103-$F$103:AZ$103+1))),$F$85:AZ$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$97:BA$97,N(IF({1},BA$103-$F$103:BA$103+1))),$F$85:BA$85),0)","v":0},{"$f":"IF(SUM($F109:$BA109)=0,0,1-SUM($F109:$BA109))","v":0},null,0,{"$f":"SUMPRODUCT(E109:BB109,OFFSET(Inputparam!$B$16,MATCH(BH109,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(E109:BB109,OFFSET(Infl_factors,MATCH(\"Non-CH_direct-p-\"&BG109,Match_Infl_Segment,0),BF$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BH109,Inputparam!$B$17:$B$21,0),1,1,50))/BE109,1)","v":1},{"$f":"VLOOKUP($B109,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP($B109,NL_Non_CH_Direct_PY_Inputs,15,FALSE)","v":"CHF"}]
["URR_PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F105:F109,$T$45:$T$49)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL105:AL109,$T$45:$T$49)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$105:BE$109,$T$45:$T$49)/SUM($T$45:$T$49),SUMPRODUCT(BE$105:BE$109,$S$45:$S$49)/SUM($S$45:$S$49)),1)","v":1}]
[]
[]
[]
[null,{"$f":"_VU_CorrMatrix","v":"Unternehmensindividuelle Korrelationsmatrix"}]
[]
[null,{"$f":"_risk","v":"Risiko"},null,null,null,"PY",null,null,null,null,"CY",null,null,null,null,"URR"]
[null,null,{"$f":"_number","v":"Nr."},null,null,{"$f":"$B$12","v":1},{"$f":"$B$13","v":2},{"$f":"$B$14","v":3},{"$f":"$B$15","v":4},{"$f":"$B$16","v":5},{"$f":"$B$12","v":1},{"$f":"$B$13","v":2},{"$f":"$B$14","v":3},{"$f":"$B$15","v":4},{"$f":"$B$16","v":5},{"$f":"$B$12","v":1},{"$f":"$B$13","v":2},{"$f":"$B$14","v":3},{"$f":"$B$15","v":4},{"$f":"$B$16","v":5}]
[null,null,null,{"$f":"_segment","v":"Segment"},null,{"$f":"$C$12","v":0},{"$f":"$C$13","v":0},{"$f":"$C$14","v":0},{"$f":"$C$15","v":0},{"$f":"$C$16","v":0},{"$f":"$C$12","v":0},{"$f":"$C$13","v":0},{"$f":"$C$14","v":0},{"$f":"$C$15","v":0},{"$f":"$C$16","v":0},{"$f":"$C$12","v":0},{"$f":"$C$13","v":0},{"$f":"$C$14","v":0},{"$f":"$C$15","v":0},{"$f":"$C$16","v":0}]
[null,null,null,null,{"$f":"_region","v":"Region"},{"$f":"$D$12","v":0},{"$f":"$D$13","v":0},{"$f":"$D$14","v":0},{"$f":"$D$15","v":0},{"$f":"$D$16","v":0},{"$f":"$D$12","v":0},{"$f":"$D$13","v":0},{"$f":"$D$14","v":0},{"$f":"$D$15","v":0},{"$f":"$D$16","v":0},{"$f":"$D$12","v":0},{"$f":"$D$13","v":0},{"$f":"$D$14","v":0},{"$f":"$D$15","v":0},{"$f":"$D$16","v":0}]
[null,"PY",{"$f":"$B$12","v":1},{"$f":"$C$12","v":0},{"$f":"$D$12","v":0}]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":0},{"$f":"$D$13","v":0}]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":0},{"$f":"$D$14","v":0}]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":0},{"$f":"$D$15","v":0}]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]
[null,"CY",{"$f":"$B$12","v":1},{"$f":"$C$12","v":0},{"$f":"$D$12","v":0}]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":0},{"$f":"$D$13","v":0}]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":0},{"$f":"$D$14","v":0}]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":0},{"$f":"$D$15","v":0}]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]
[null,"URR",{"$f":"$B$12","v":1},{"$f":"$C$12","v":0},{"$f":"$D$12","v":0}]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":0},{"$f":"$D$13","v":0}]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":0},{"$f":"$D$14","v":0}]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":0},{"$f":"$D$15","v":0}]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]

{"sheet":"NL_Segments_active_RI","index":11,"n_rows":135,"n_cols":61,"rows_kept":135,"cut":false,"hidden":false,"merged":[[78,1,79,1],[78,2,79,2],[78,3,79,3],[78,4,79,4],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[8,9,8,13],[9,12,9,13],[8,5,8,8],[16,1,16,2],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[19,5,19,11],[20,10,20,11],[19,12,19,17],[20,16,20,17],[27,1,27,2],[30,5,30,7],[31,6,31,7],[41,5,41,6],[41,17,41,18],[41,19,41,20],[115,16,115,20],[90,1,91,1],[90,2,91,2],[90,3,91,3],[90,4,91,4],[102,1,103,1],[102,2,103,2],[102,3,103,3],[102,4,103,4],[41,7,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[130,1,134,1],[115,6,115,10],[120,1,124,1],[115,11,115,15],[125,1,129,1]]}
[12,{"$f":"_NL_Segments_active_RI","v":"Schadenversicherung: Aktive Rückversicherung"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[]
[null,{"$f":"_NoSegments","v":"Anzahl Segmente"},5]
[]
[]
[]
[null,null,null,null,null,{"$f":"_Res_in","v":"Eingangsschadenrückstellung (1.1.2024)"},null,null,null,{"$f":"\"PY  - \" & _Claims","v":"PY  - Schäden"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":"_PY_risk_used","v":"für SST-Risikomessung benutzt, nicht diskontiert"},{"$f":"_PY_risk_used_disc","v":"für SST-Risikomessung benutzt, diskontiert"},{"$f":"_Model_risk & \" \" & _CV","v":"Modellrisiko Variationskoeffizient"},{"$f":"_Parameter_risk & \" \" & _CV","v":"Parameterrisiko Variationskoeffizient"},{"$f":"_Estimation_Risk & \" \" & _CV","v":"Zufallsrisiko Variationskoeffizient"},{"$f":"_PY_distr","v":"PY-Schadenverteilung mit Diskonteffekt"},null,{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Seg_name","v":"Segment für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,null,{"$f":"\"in \" & _million & \" \" & sst_curr","v":"in in Mio. CHF"},{"$f":"\"in \" & _million & \" \" & sst_curr","v":"in in Mio. CHF"},{"$f":"\"in \" & _million & \" \" & sst_curr","v":"in in Mio. CHF"},{"$f":"\"in \" & _million & \" \" & sst_curr","v":"in in Mio. CHF"},null,null,null,{"$f":" _EX_LN & \" \" & \"in \" & _million & \" \" & sst_curr","v":"Erwartungswert der Lognormalverteilung in in Mio. CHF"},{"$f":" _ES_centred & \" \" & \"in \" & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) in in Mio. CHF"},{"$f":"_Seg_no_range_NCH","v":"Gültige Eingaben {1,2,3,4,5,6,7}"}]
["PY",1,null,null,null,null,null,{"$f":"IF(Net=1,G12,F12)","v":0},{"$f":"H12*VLOOKUP($B12,NL_Active_RI_PY_Pattern,57,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Active_RI-\" & LOWER(LEFT($E12,1)) & \"-\" & O12,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY",2,null,null,null,null,null,{"$f":"IF(Net=1,G13,F13)","v":0},{"$f":"H13*VLOOKUP($B13,NL_Active_RI_PY_Pattern,57,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Active_RI-\" & LOWER(LEFT($E13,1)) & \"-\" & O13,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY",3,null,null,null,null,null,{"$f":"IF(Net=1,G14,F14)","v":0},{"$f":"H14*VLOOKUP($B14,NL_Active_RI_PY_Pattern,57,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Active_RI-\" & LOWER(LEFT($E14,1)) & \"-\" & O14,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY",4,null,null,null,null,null,{"$f":"IF(Net=1,G15,F15)","v":0},{"$f":"H15*VLOOKUP($B15,NL_Active_RI_PY_Pattern,57,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Active_RI-\" & LOWER(LEFT($E15,1)) & \"-\" & O15,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY",5,null,null,null,null,null,{"$f":"IF(Net=1,G16,F16)","v":0},{"$f":"H16*VLOOKUP($B16,NL_Active_RI_PY_Pattern,57,FALSE)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(OFFSET(NL_Default_Parameter!$D$113,MATCH(\"Active_RI-\" & LOWER(LEFT($E16,1)) & \"-\" & O16,Match_Infl_Segment,0),0,1,1),\"\")","v":""},{"$f":"sst_curr","v":"CHF"}]
["PY","Total",null,null,null,{"$f":"SUM(F12:F16)","v":0},{"$f":"SUM(G12:G16)","v":0},{"$f":"SUM(H12:H16)","v":0},{"$f":"SUM(I12:I16)","v":0},null,null,null,{"$f":"SUM(M12:M16)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"_CY_Attr","v":"CY-Normalschäden"},null,null,null,null,null,null,{"$f":"_CY_LargeLosses","v":"CY-Grossschäden"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},{"$f":"_Attritional & \" \"  & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Normalschäden nominal, brutto, nicht diskontiert"},{"$f":"_Attritional & \" \" & _nominal & \", \" &  _net & \", \" & _undisc","v":"Normalschäden nominal, netto, nicht diskontiert"},{"$f":"_Model_risk & \" \" & _CV","v":"Modellrisiko Variationskoeffizient"},{"$f":"_Parameter_risk & \" \" & _CV","v":"Parameterrisiko Variationskoeffizient"},{"$f":"_Estimation_Risk & \" \" & _CV","v":"Zufallsrisiko Variationskoeffizient"},{"$f":"_CY_Attr_disc_distr","v":"Normalschadenverteilung mit Diskonteffekt"},null,{"$f":"_CY_LL_No","v":"Erwartungswert der Anzahl Grossschäden"},{"$f":"_CY_LL_Threshold","v":"CY: benutzte Grenze zwischen Gross- und Normalschäden"},{"$f":"_CY_LL_PML","v":"grösster möglicher Grossschaden (Einzel- bzw. Ereignisschaden PML)"},{"$f":"_CY_LL_alpha","v":"Einzelschadenverteilung: Paretoparameter"},{"$f":"_CY_LL_disc_distr","v":"Jahresgrossschadenverteilung mit Diskonteffekt"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" _EX & \" \" & _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES_centred & \" \"  & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) in Mio. CHF"},"E[N]",null,null,"alpha",{"$f":" _EX & \" \"  & _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES & \" \" & _million & \" \" & sst_curr","v":"Risiko (Expected Shortfall) in Mio. CHF"}]
["CY",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0}]
["CY",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0}]
["CY",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0}]
["CY",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0}]
["CY",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0}]
["CY","Total",null,null,null,{"$f":"SUM(F23:F27)","v":0},{"$f":"SUM(G23:G27)","v":0},null,null,null,{"$f":"SUM(K23:K27)","v":0},null,null,null,null,null,{"$f":"SUM(Q23:Q27)","v":0}]
[]
[]
[null,null,null,null,null,"URR"]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},{"$f":"_Parameter_risk & \" \" & _CV","v":"Parameterrisiko Variationskoeffizient"},{"$f":"_URR_disc_distr","v":"URR-Schadenverteilung, Risiko mit Diskonteffekt"}]
[null,null,null,null,null,null,{"$f":" _EX & \" \"  & _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES & \" \"  & _million & \" \" & sst_curr","v":"Risiko (Expected Shortfall) in Mio. CHF"}]
["URR",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0}]
["URR",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0}]
["URR",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0}]
["URR",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0}]
["URR",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0}]
["URR","Total",null,null,null,null,{"$f":"SUM(G34:G38)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(\"T.10.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Geschriebene Prämie (betrifft Policen, deren Deckungsperiode zwischen dem 1.1.2024 dem 31.12.2024 beginnt, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2024 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2024 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Verdiente Prämie per 31.12.2024"},null,{"$f":"VLOOKUP(\"T.10.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Betriebs- und Verwaltungskosten bezüglich der geschriebenen Prämie"},null,{"$f":"_ExpectedIncWP","v":"Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie"},null,{"$f":"_ExpectedInc","v":"Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie"},null,{"$f":"_TotalLossURR","v":"Erwarteter aggregierter Schadenaufwand bezüglich unverdienter Prämie"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":"_nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"},{"$f":"_TotalLoss & \" \" & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, brutto, nicht diskontiert"},{"$f":"_TotalLoss & \" \"  & _nominal & \", \" &  _net & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, netto, nicht diskontiert"},{"$f":"_TotalLoss & \" \" & _nominal & \", \" &  _gross & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, brutto, nicht diskontiert"},{"$f":"_TotalLoss & \" \"  & _nominal & \", \" &  _net & \", \" & _undisc","v":"Gesamtschadenaufwand nominal, netto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _gross & \", \" & _undisc","v":"nominal, brutto, nicht diskontiert"},{"$f":" _nominal & \", \" &  _net & \", \" & _undisc","v":"nominal, netto, nicht diskontiert"}]
[null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},"in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF"]
["FI",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0}]
["FI",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0}]
["FI",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0}]
["FI",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0}]
["FI",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0}]
["FI","Total",null,null,null,{"$f":"SUM(F45:F49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"_IncPP_PY","v":"Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2024)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,null,{"$f":"current_year","v":2024},{"$f":"F56+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AL56+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]"]
["PY_PP",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F57>0,SUMPRODUCT(F57:BC57,$F$55:$BC$55)/SUM(F57:BC57)+1,0)","v":0},{"$f":"SUMPRODUCT(F57:BC57,OFFSET(Inputparam!$B$16,MATCH(BI57,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F57:BC57,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E57,1)) & \"-\" & BH57,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI57,Inputparam!$B$17:$B$21,0),1,1,50))/BF57,1)","v":1},{"$f":"VLOOKUP($B57,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B57,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["PY_PP",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F58:BC58,OFFSET(Inputparam!$B$16,MATCH(BI58,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F58:BC58,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E58,1)) & \"-\" & BH58,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI58,Inputparam!$B$17:$B$21,0),1,1,50))/BF58,1)","v":1},{"$f":"VLOOKUP($B58,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B58,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["PY_PP",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F59:BC59,OFFSET(Inputparam!$B$16,MATCH(BI59,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F59:BC59,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E59,1)) & \"-\" & BH59,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI59,Inputparam!$B$17:$B$21,0),1,1,50))/BF59,1)","v":1},{"$f":"VLOOKUP($B59,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B59,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["PY_PP",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F60:BC60,OFFSET(Inputparam!$B$16,MATCH(BI60,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F60:BC60,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E60,1)) & \"-\" & BH60,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI60,Inputparam!$B$17:$B$21,0),1,1,50))/BF60,1)","v":1},{"$f":"VLOOKUP($B60,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B60,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["PY_PP",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F61:BC61,OFFSET(Inputparam!$B$16,MATCH(BI61,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F61:BC61,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E61,1)) & \"-\" & BH61,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI61,Inputparam!$B$17:$B$21,0),1,1,50))/BF61,1)","v":1},{"$f":"VLOOKUP($B61,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B61,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["PY_PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F57:F61,$H$12:$H$16)/VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL57:AL61,$H$12:$H$16)/VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(SUMPRODUCT(BF$57:BF$61,$H$12:$H$16)/SUM($H$12:$H$16),0)","v":0}]
[]
[]
[null,{"$f":"_IncPP_CY","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2024)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,null,{"$f":"current_year","v":2024},{"$f":"F68+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AL68+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]"]
["CY_PP",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F69>0,SUMPRODUCT(F69:BC69,$F$67:$BC$67)/SUM(F69:BC69)+1,0)","v":0},{"$f":"SUMPRODUCT(F69:BC69,OFFSET(Inputparam!$B$16,MATCH(BI69,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F69:BC69,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E69,1)) & \"-\" & BH69,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI69,Inputparam!$B$17:$B$21,0),1,1,50))/BF69,1)","v":1},{"$f":"VLOOKUP($B69,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B69,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["CY_PP",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F70:BC70,OFFSET(Inputparam!$B$16,MATCH(BI70,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F70:BC70,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E70,1)) & \"-\" & BH70,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI70,Inputparam!$B$17:$B$21,0),1,1,50))/BF70,1)","v":1},{"$f":"VLOOKUP($B70,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B70,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["CY_PP",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F71:BC71,OFFSET(Inputparam!$B$16,MATCH(BI71,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F71:BC71,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E71,1)) & \"-\" & BH71,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI71,Inputparam!$B$17:$B$21,0),1,1,50))/BF71,1)","v":1},{"$f":"VLOOKUP($B71,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B71,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["CY_PP",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F72:BC72,OFFSET(Inputparam!$B$16,MATCH(BI72,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F72:BC72,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E72,1)) & \"-\" & BH72,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI72,Inputparam!$B$17:$B$21,0),1,1,50))/BF72,1)","v":1},{"$f":"VLOOKUP($B72,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B72,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["CY_PP",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F73:BC73,OFFSET(Inputparam!$B$16,MATCH(BI73,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F73:BC73,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E73,1)) & \"-\" & BH73,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI73,Inputparam!$B$17:$B$21,0),1,1,50))/BF73,1)","v":1},{"$f":"VLOOKUP($B73,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B73,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["CY_PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F69:F73,$S$45:$S$49)/VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL69:AL73,$S$45:$S$49)/VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$69:BF$73,$S$45:$S$49)/SUM($S$45:$S$49),SUMPRODUCT(BF$69:BF$73,$R$45:$R$49)/SUM($R$45:$R$49)),1)","v":1}]
[]
[]
[null,{"$f":"_IncPP_URR_1yr","v":"Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach 2024)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,null,{"$f":"current_year","v":2024},{"$f":"F80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AL80+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]"]
["URR_1PP",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G81>0,SUMPRODUCT(G81:BC81,$G$79:$BC$79)/SUM(G81:BC81)+1,0)","v":0},{"$f":"SUMPRODUCT(F81:BC81,OFFSET(Inputparam!$B$16,MATCH(BI81,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F81:BC81,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E81,1)) & \"-\" & BH81,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI81,Inputparam!$B$17:$B$21,0),1,1,50))/BF81,1)","v":1},{"$f":"VLOOKUP($B81,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B81,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_1PP",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F82:BC82,OFFSET(Inputparam!$B$16,MATCH(BI82,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F82:BC82,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E82,1)) & \"-\" & BH82,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI82,Inputparam!$B$17:$B$21,0),1,1,50))/BF82,1)","v":1},{"$f":"VLOOKUP($B82,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B82,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_1PP",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F83:BC83,OFFSET(Inputparam!$B$16,MATCH(BI83,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F83:BC83,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E83,1)) & \"-\" & BH83,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI83,Inputparam!$B$17:$B$21,0),1,1,50))/BF83,1)","v":1},{"$f":"VLOOKUP($B83,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B83,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_1PP",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F84:BC84,OFFSET(Inputparam!$B$16,MATCH(BI84,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F84:BC84,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E84,1)) & \"-\" & BH84,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI84,Inputparam!$B$17:$B$21,0),1,1,50))/BF84,1)","v":1},{"$f":"VLOOKUP($B84,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B84,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_1PP",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(F85:BC85,OFFSET(Inputparam!$B$16,MATCH(BI85,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F85:BC85,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E85,1)) & \"-\" & BH85,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI85,Inputparam!$B$17:$B$21,0),1,1,50))/BF85,1)","v":1},{"$f":"VLOOKUP($B85,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B85,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_1PP","Total",null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(G81:G85,$U$45:$U$49)/VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AM81:AM85,$U$45:$U$49)/VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$81:BF$85,$U$45:$U$49)/SUM($U$45:$U$49),SUMPRODUCT(BF$81:BF$85,$T$45:$T$49)/SUM($T$45:$T$49)),1)","v":1}]
[]
[]
[null,{"$f":"_IncEP_URR","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,{"$f":"current_year","v":2024},{"$f":"F92+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034]
["URR_EP",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0}]
["URR_EP",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0}]
["URR_EP",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0}]
["URR_EP",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0}]
["URR_EP",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0}]
["URR_EP","Total",null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(G93:G97,$K$45:$K$49)/VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"_IncPP_URR","v":"Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Seg_no_infl","v":"Segmentnummer für den Inflationsschock"},{"$f":"_Disc_curr","v":"Währung für die Diskontierung (Default SST-Währung)"}]
[null,null,null,null,null,{"$f":"current_year","v":2024},{"$f":"F104+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AL104+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,null,"[yr]"]
["URR_PP",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:G$93,N(IF({1},G$103-$G$103:G$103+1))),$G$81:G$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:H$93,N(IF({1},H$103-$G$103:H$103+1))),$G$81:H$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:I$93,N(IF({1},I$103-$G$103:I$103+1))),$G$81:I$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:J$93,N(IF({1},J$103-$G$103:J$103+1))),$G$81:J$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:K$93,N(IF({1},K$103-$G$103:K$103+1))),$G$81:K$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:L$93,N(IF({1},L$103-$G$103:L$103+1))),$G$81:L$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:M$93,N(IF({1},M$103-$G$103:M$103+1))),$G$81:M$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:N$93,N(IF({1},N$103-$G$103:N$103+1))),$G$81:N$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:O$93,N(IF({1},O$103-$G$103:O$103+1))),$G$81:O$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:P$93,N(IF({1},P$103-$G$103:P$103+1))),$G$81:P$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:Q$93,N(IF({1},Q$103-$G$103:Q$103+1))),$G$81:Q$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:R$93,N(IF({1},R$103-$G$103:R$103+1))),$G$81:R$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:S$93,N(IF({1},S$103-$G$103:S$103+1))),$G$81:S$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:T$93,N(IF({1},T$103-$G$103:T$103+1))),$G$81:T$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:U$93,N(IF({1},U$103-$G$103:U$103+1))),$G$81:U$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:V$93,N(IF({1},V$103-$G$103:V$103+1))),$G$81:V$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:W$93,N(IF({1},W$103-$G$103:W$103+1))),$G$81:W$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:X$93,N(IF({1},X$103-$G$103:X$103+1))),$G$81:X$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:Y$93,N(IF({1},Y$103-$G$103:Y$103+1))),$G$81:Y$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:Z$93,N(IF({1},Z$103-$G$103:Z$103+1))),$G$81:Z$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AA$93,N(IF({1},AA$103-$G$103:AA$103+1))),$G$81:AA$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AB$93,N(IF({1},AB$103-$G$103:AB$103+1))),$G$81:AB$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AC$93,N(IF({1},AC$103-$G$103:AC$103+1))),$G$81:AC$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AD$93,N(IF({1},AD$103-$G$103:AD$103+1))),$G$81:AD$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AE$93,N(IF({1},AE$103-$G$103:AE$103+1))),$G$81:AE$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AF$93,N(IF({1},AF$103-$G$103:AF$103+1))),$G$81:AF$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AG$93,N(IF({1},AG$103-$G$103:AG$103+1))),$G$81:AG$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AH$93,N(IF({1},AH$103-$G$103:AH$103+1))),$G$81:AH$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AI$93,N(IF({1},AI$103-$G$103:AI$103+1))),$G$81:AI$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AJ$93,N(IF({1},AJ$103-$G$103:AJ$103+1))),$G$81:AJ$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AK$93,N(IF({1},AK$103-$G$103:AK$103+1))),$G$81:AK$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AL$93,N(IF({1},AL$103-$G$103:AL$103+1))),$G$81:AL$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AM$93,N(IF({1},AM$103-$G$103:AM$103+1))),$G$81:AM$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AN$93,N(IF({1},AN$103-$G$103:AN$103+1))),$G$81:AN$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AO$93,N(IF({1},AO$103-$G$103:AO$103+1))),$G$81:AO$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AP$93,N(IF({1},AP$103-$G$103:AP$103+1))),$G$81:AP$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AQ$93,N(IF({1},AQ$103-$G$103:AQ$103+1))),$G$81:AQ$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AR$93,N(IF({1},AR$103-$G$103:AR$103+1))),$G$81:AR$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AS$93,N(IF({1},AS$103-$G$103:AS$103+1))),$G$81:AS$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AT$93,N(IF({1},AT$103-$G$103:AT$103+1))),$G$81:AT$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AU$93,N(IF({1},AU$103-$G$103:AU$103+1))),$G$81:AU$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AV$93,N(IF({1},AV$103-$G$103:AV$103+1))),$G$81:AV$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AW$93,N(IF({1},AW$103-$G$103:AW$103+1))),$G$81:AW$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AX$93,N(IF({1},AX$103-$G$103:AX$103+1))),$G$81:AX$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AY$93,N(IF({1},AY$103-$G$103:AY$103+1))),$G$81:AY$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:AZ$93,N(IF({1},AZ$103-$G$103:AZ$103+1))),$G$81:AZ$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:BA$93,N(IF({1},BA$103-$G$103:BA$103+1))),$G$81:BA$81),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$93:BB$93,N(IF({1},BB$103-$G$103:BB$103+1))),$G$81:BB$81),0)","v":0},{"$f":"IF(SUM($G105:$BB105)=0,0,1-SUM($G105:$BB105))","v":0},null,{"$f":"IF(G105>0,SUMPRODUCT(G105:BC105,$G$103:$BC$103)/SUM(G105:BC105)+1,0)","v":0},{"$f":"SUMPRODUCT(F105:BC105,OFFSET(Inputparam!$B$16,MATCH(BI105,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F105:BC105,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E105,1)) & \"-\" & BH105,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI105,Inputparam!$B$17:$B$21,0),1,1,50))/BF105,1)","v":1},{"$f":"VLOOKUP($B105,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B105,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_PP",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:G$94,N(IF({1},G$103-$G$103:G$103+1))),$G$82:G$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:H$94,N(IF({1},H$103-$G$103:H$103+1))),$G$82:H$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:I$94,N(IF({1},I$103-$G$103:I$103+1))),$G$82:I$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:J$94,N(IF({1},J$103-$G$103:J$103+1))),$G$82:J$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:K$94,N(IF({1},K$103-$G$103:K$103+1))),$G$82:K$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:L$94,N(IF({1},L$103-$G$103:L$103+1))),$G$82:L$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:M$94,N(IF({1},M$103-$G$103:M$103+1))),$G$82:M$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:N$94,N(IF({1},N$103-$G$103:N$103+1))),$G$82:N$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:O$94,N(IF({1},O$103-$G$103:O$103+1))),$G$82:O$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:P$94,N(IF({1},P$103-$G$103:P$103+1))),$G$82:P$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:Q$94,N(IF({1},Q$103-$G$103:Q$103+1))),$G$82:Q$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:R$94,N(IF({1},R$103-$G$103:R$103+1))),$G$82:R$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:S$94,N(IF({1},S$103-$G$103:S$103+1))),$G$82:S$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:T$94,N(IF({1},T$103-$G$103:T$103+1))),$G$82:T$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:U$94,N(IF({1},U$103-$G$103:U$103+1))),$G$82:U$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:V$94,N(IF({1},V$103-$G$103:V$103+1))),$G$82:V$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:W$94,N(IF({1},W$103-$G$103:W$103+1))),$G$82:W$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:X$94,N(IF({1},X$103-$G$103:X$103+1))),$G$82:X$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:Y$94,N(IF({1},Y$103-$G$103:Y$103+1))),$G$82:Y$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:Z$94,N(IF({1},Z$103-$G$103:Z$103+1))),$G$82:Z$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AA$94,N(IF({1},AA$103-$G$103:AA$103+1))),$G$82:AA$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AB$94,N(IF({1},AB$103-$G$103:AB$103+1))),$G$82:AB$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AC$94,N(IF({1},AC$103-$G$103:AC$103+1))),$G$82:AC$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AD$94,N(IF({1},AD$103-$G$103:AD$103+1))),$G$82:AD$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AE$94,N(IF({1},AE$103-$G$103:AE$103+1))),$G$82:AE$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AF$94,N(IF({1},AF$103-$G$103:AF$103+1))),$G$82:AF$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AG$94,N(IF({1},AG$103-$G$103:AG$103+1))),$G$82:AG$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AH$94,N(IF({1},AH$103-$G$103:AH$103+1))),$G$82:AH$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AI$94,N(IF({1},AI$103-$G$103:AI$103+1))),$G$82:AI$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AJ$94,N(IF({1},AJ$103-$G$103:AJ$103+1))),$G$82:AJ$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AK$94,N(IF({1},AK$103-$G$103:AK$103+1))),$G$82:AK$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AL$94,N(IF({1},AL$103-$G$103:AL$103+1))),$G$82:AL$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AM$94,N(IF({1},AM$103-$G$103:AM$103+1))),$G$82:AM$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AN$94,N(IF({1},AN$103-$G$103:AN$103+1))),$G$82:AN$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AO$94,N(IF({1},AO$103-$G$103:AO$103+1))),$G$82:AO$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AP$94,N(IF({1},AP$103-$G$103:AP$103+1))),$G$82:AP$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AQ$94,N(IF({1},AQ$103-$G$103:AQ$103+1))),$G$82:AQ$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AR$94,N(IF({1},AR$103-$G$103:AR$103+1))),$G$82:AR$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AS$94,N(IF({1},AS$103-$G$103:AS$103+1))),$G$82:AS$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AT$94,N(IF({1},AT$103-$G$103:AT$103+1))),$G$82:AT$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AU$94,N(IF({1},AU$103-$G$103:AU$103+1))),$G$82:AU$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AV$94,N(IF({1},AV$103-$G$103:AV$103+1))),$G$82:AV$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AW$94,N(IF({1},AW$103-$G$103:AW$103+1))),$G$82:AW$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AX$94,N(IF({1},AX$103-$G$103:AX$103+1))),$G$82:AX$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AY$94,N(IF({1},AY$103-$G$103:AY$103+1))),$G$82:AY$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:AZ$94,N(IF({1},AZ$103-$G$103:AZ$103+1))),$G$82:AZ$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:BA$94,N(IF({1},BA$103-$G$103:BA$103+1))),$G$82:BA$82),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$94:BB$94,N(IF({1},BB$103-$G$103:BB$103+1))),$G$82:BB$82),0)","v":0},{"$f":"IF(SUM($G106:$BB106)=0,0,1-SUM($G106:$BB106))","v":0},null,0,{"$f":"SUMPRODUCT(F106:BC106,OFFSET(Inputparam!$B$16,MATCH(BI106,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F106:BC106,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E106,1)) & \"-\" & BH106,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI106,Inputparam!$B$17:$B$21,0),1,1,50))/BF106,1)","v":1},{"$f":"VLOOKUP($B106,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B106,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_PP",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:G$95,N(IF({1},G$103-$G$103:G$103+1))),$G$83:G$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:H$95,N(IF({1},H$103-$G$103:H$103+1))),$G$83:H$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:I$95,N(IF({1},I$103-$G$103:I$103+1))),$G$83:I$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:J$95,N(IF({1},J$103-$G$103:J$103+1))),$G$83:J$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:K$95,N(IF({1},K$103-$G$103:K$103+1))),$G$83:K$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:L$95,N(IF({1},L$103-$G$103:L$103+1))),$G$83:L$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:M$95,N(IF({1},M$103-$G$103:M$103+1))),$G$83:M$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:N$95,N(IF({1},N$103-$G$103:N$103+1))),$G$83:N$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:O$95,N(IF({1},O$103-$G$103:O$103+1))),$G$83:O$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:P$95,N(IF({1},P$103-$G$103:P$103+1))),$G$83:P$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:Q$95,N(IF({1},Q$103-$G$103:Q$103+1))),$G$83:Q$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:R$95,N(IF({1},R$103-$G$103:R$103+1))),$G$83:R$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:S$95,N(IF({1},S$103-$G$103:S$103+1))),$G$83:S$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:T$95,N(IF({1},T$103-$G$103:T$103+1))),$G$83:T$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:U$95,N(IF({1},U$103-$G$103:U$103+1))),$G$83:U$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:V$95,N(IF({1},V$103-$G$103:V$103+1))),$G$83:V$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:W$95,N(IF({1},W$103-$G$103:W$103+1))),$G$83:W$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:X$95,N(IF({1},X$103-$G$103:X$103+1))),$G$83:X$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:Y$95,N(IF({1},Y$103-$G$103:Y$103+1))),$G$83:Y$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:Z$95,N(IF({1},Z$103-$G$103:Z$103+1))),$G$83:Z$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AA$95,N(IF({1},AA$103-$G$103:AA$103+1))),$G$83:AA$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AB$95,N(IF({1},AB$103-$G$103:AB$103+1))),$G$83:AB$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AC$95,N(IF({1},AC$103-$G$103:AC$103+1))),$G$83:AC$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AD$95,N(IF({1},AD$103-$G$103:AD$103+1))),$G$83:AD$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AE$95,N(IF({1},AE$103-$G$103:AE$103+1))),$G$83:AE$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AF$95,N(IF({1},AF$103-$G$103:AF$103+1))),$G$83:AF$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AG$95,N(IF({1},AG$103-$G$103:AG$103+1))),$G$83:AG$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AH$95,N(IF({1},AH$103-$G$103:AH$103+1))),$G$83:AH$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AI$95,N(IF({1},AI$103-$G$103:AI$103+1))),$G$83:AI$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AJ$95,N(IF({1},AJ$103-$G$103:AJ$103+1))),$G$83:AJ$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AK$95,N(IF({1},AK$103-$G$103:AK$103+1))),$G$83:AK$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AL$95,N(IF({1},AL$103-$G$103:AL$103+1))),$G$83:AL$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AM$95,N(IF({1},AM$103-$G$103:AM$103+1))),$G$83:AM$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AN$95,N(IF({1},AN$103-$G$103:AN$103+1))),$G$83:AN$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AO$95,N(IF({1},AO$103-$G$103:AO$103+1))),$G$83:AO$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AP$95,N(IF({1},AP$103-$G$103:AP$103+1))),$G$83:AP$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AQ$95,N(IF({1},AQ$103-$G$103:AQ$103+1))),$G$83:AQ$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AR$95,N(IF({1},AR$103-$G$103:AR$103+1))),$G$83:AR$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AS$95,N(IF({1},AS$103-$G$103:AS$103+1))),$G$83:AS$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AT$95,N(IF({1},AT$103-$G$103:AT$103+1))),$G$83:AT$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AU$95,N(IF({1},AU$103-$G$103:AU$103+1))),$G$83:AU$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AV$95,N(IF({1},AV$103-$G$103:AV$103+1))),$G$83:AV$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AW$95,N(IF({1},AW$103-$G$103:AW$103+1))),$G$83:AW$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AX$95,N(IF({1},AX$103-$G$103:AX$103+1))),$G$83:AX$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AY$95,N(IF({1},AY$103-$G$103:AY$103+1))),$G$83:AY$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:AZ$95,N(IF({1},AZ$103-$G$103:AZ$103+1))),$G$83:AZ$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:BA$95,N(IF({1},BA$103-$G$103:BA$103+1))),$G$83:BA$83),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$95:BB$95,N(IF({1},BB$103-$G$103:BB$103+1))),$G$83:BB$83),0)","v":0},{"$f":"IF(SUM($G107:$BB107)=0,0,1-SUM($G107:$BB107))","v":0},null,0,{"$f":"SUMPRODUCT(F107:BC107,OFFSET(Inputparam!$B$16,MATCH(BI107,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F107:BC107,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E107,1)) & \"-\" & BH107,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI107,Inputparam!$B$17:$B$21,0),1,1,50))/BF107,1)","v":1},{"$f":"VLOOKUP($B107,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B107,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_PP",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:G$96,N(IF({1},G$103-$G$103:G$103+1))),$G$84:G$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:H$96,N(IF({1},H$103-$G$103:H$103+1))),$G$84:H$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:I$96,N(IF({1},I$103-$G$103:I$103+1))),$G$84:I$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:J$96,N(IF({1},J$103-$G$103:J$103+1))),$G$84:J$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:K$96,N(IF({1},K$103-$G$103:K$103+1))),$G$84:K$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:L$96,N(IF({1},L$103-$G$103:L$103+1))),$G$84:L$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:M$96,N(IF({1},M$103-$G$103:M$103+1))),$G$84:M$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:N$96,N(IF({1},N$103-$G$103:N$103+1))),$G$84:N$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:O$96,N(IF({1},O$103-$G$103:O$103+1))),$G$84:O$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:P$96,N(IF({1},P$103-$G$103:P$103+1))),$G$84:P$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:Q$96,N(IF({1},Q$103-$G$103:Q$103+1))),$G$84:Q$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:R$96,N(IF({1},R$103-$G$103:R$103+1))),$G$84:R$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:S$96,N(IF({1},S$103-$G$103:S$103+1))),$G$84:S$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:T$96,N(IF({1},T$103-$G$103:T$103+1))),$G$84:T$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:U$96,N(IF({1},U$103-$G$103:U$103+1))),$G$84:U$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:V$96,N(IF({1},V$103-$G$103:V$103+1))),$G$84:V$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:W$96,N(IF({1},W$103-$G$103:W$103+1))),$G$84:W$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:X$96,N(IF({1},X$103-$G$103:X$103+1))),$G$84:X$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:Y$96,N(IF({1},Y$103-$G$103:Y$103+1))),$G$84:Y$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:Z$96,N(IF({1},Z$103-$G$103:Z$103+1))),$G$84:Z$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AA$96,N(IF({1},AA$103-$G$103:AA$103+1))),$G$84:AA$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AB$96,N(IF({1},AB$103-$G$103:AB$103+1))),$G$84:AB$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AC$96,N(IF({1},AC$103-$G$103:AC$103+1))),$G$84:AC$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AD$96,N(IF({1},AD$103-$G$103:AD$103+1))),$G$84:AD$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AE$96,N(IF({1},AE$103-$G$103:AE$103+1))),$G$84:AE$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AF$96,N(IF({1},AF$103-$G$103:AF$103+1))),$G$84:AF$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AG$96,N(IF({1},AG$103-$G$103:AG$103+1))),$G$84:AG$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AH$96,N(IF({1},AH$103-$G$103:AH$103+1))),$G$84:AH$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AI$96,N(IF({1},AI$103-$G$103:AI$103+1))),$G$84:AI$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AJ$96,N(IF({1},AJ$103-$G$103:AJ$103+1))),$G$84:AJ$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AK$96,N(IF({1},AK$103-$G$103:AK$103+1))),$G$84:AK$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AL$96,N(IF({1},AL$103-$G$103:AL$103+1))),$G$84:AL$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AM$96,N(IF({1},AM$103-$G$103:AM$103+1))),$G$84:AM$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AN$96,N(IF({1},AN$103-$G$103:AN$103+1))),$G$84:AN$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AO$96,N(IF({1},AO$103-$G$103:AO$103+1))),$G$84:AO$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AP$96,N(IF({1},AP$103-$G$103:AP$103+1))),$G$84:AP$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AQ$96,N(IF({1},AQ$103-$G$103:AQ$103+1))),$G$84:AQ$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AR$96,N(IF({1},AR$103-$G$103:AR$103+1))),$G$84:AR$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AS$96,N(IF({1},AS$103-$G$103:AS$103+1))),$G$84:AS$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AT$96,N(IF({1},AT$103-$G$103:AT$103+1))),$G$84:AT$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AU$96,N(IF({1},AU$103-$G$103:AU$103+1))),$G$84:AU$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AV$96,N(IF({1},AV$103-$G$103:AV$103+1))),$G$84:AV$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AW$96,N(IF({1},AW$103-$G$103:AW$103+1))),$G$84:AW$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AX$96,N(IF({1},AX$103-$G$103:AX$103+1))),$G$84:AX$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AY$96,N(IF({1},AY$103-$G$103:AY$103+1))),$G$84:AY$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:AZ$96,N(IF({1},AZ$103-$G$103:AZ$103+1))),$G$84:AZ$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:BA$96,N(IF({1},BA$103-$G$103:BA$103+1))),$G$84:BA$84),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$96:BB$96,N(IF({1},BB$103-$G$103:BB$103+1))),$G$84:BB$84),0)","v":0},{"$f":"IF(SUM($G108:$BB108)=0,0,1-SUM($G108:$BB108))","v":0},null,0,{"$f":"SUMPRODUCT(F108:BC108,OFFSET(Inputparam!$B$16,MATCH(BI108,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F108:BC108,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E108,1)) & \"-\" & BH108,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI108,Inputparam!$B$17:$B$21,0),1,1,50))/BF108,1)","v":1},{"$f":"VLOOKUP($B108,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B108,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_PP",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:G$97,N(IF({1},G$103-$G$103:G$103+1))),$G$85:G$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:H$97,N(IF({1},H$103-$G$103:H$103+1))),$G$85:H$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:I$97,N(IF({1},I$103-$G$103:I$103+1))),$G$85:I$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:J$97,N(IF({1},J$103-$G$103:J$103+1))),$G$85:J$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:K$97,N(IF({1},K$103-$G$103:K$103+1))),$G$85:K$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:L$97,N(IF({1},L$103-$G$103:L$103+1))),$G$85:L$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:M$97,N(IF({1},M$103-$G$103:M$103+1))),$G$85:M$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:N$97,N(IF({1},N$103-$G$103:N$103+1))),$G$85:N$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:O$97,N(IF({1},O$103-$G$103:O$103+1))),$G$85:O$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:P$97,N(IF({1},P$103-$G$103:P$103+1))),$G$85:P$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:Q$97,N(IF({1},Q$103-$G$103:Q$103+1))),$G$85:Q$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:R$97,N(IF({1},R$103-$G$103:R$103+1))),$G$85:R$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:S$97,N(IF({1},S$103-$G$103:S$103+1))),$G$85:S$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:T$97,N(IF({1},T$103-$G$103:T$103+1))),$G$85:T$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:U$97,N(IF({1},U$103-$G$103:U$103+1))),$G$85:U$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:V$97,N(IF({1},V$103-$G$103:V$103+1))),$G$85:V$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:W$97,N(IF({1},W$103-$G$103:W$103+1))),$G$85:W$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:X$97,N(IF({1},X$103-$G$103:X$103+1))),$G$85:X$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:Y$97,N(IF({1},Y$103-$G$103:Y$103+1))),$G$85:Y$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:Z$97,N(IF({1},Z$103-$G$103:Z$103+1))),$G$85:Z$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AA$97,N(IF({1},AA$103-$G$103:AA$103+1))),$G$85:AA$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AB$97,N(IF({1},AB$103-$G$103:AB$103+1))),$G$85:AB$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AC$97,N(IF({1},AC$103-$G$103:AC$103+1))),$G$85:AC$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AD$97,N(IF({1},AD$103-$G$103:AD$103+1))),$G$85:AD$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AE$97,N(IF({1},AE$103-$G$103:AE$103+1))),$G$85:AE$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AF$97,N(IF({1},AF$103-$G$103:AF$103+1))),$G$85:AF$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AG$97,N(IF({1},AG$103-$G$103:AG$103+1))),$G$85:AG$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AH$97,N(IF({1},AH$103-$G$103:AH$103+1))),$G$85:AH$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AI$97,N(IF({1},AI$103-$G$103:AI$103+1))),$G$85:AI$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AJ$97,N(IF({1},AJ$103-$G$103:AJ$103+1))),$G$85:AJ$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AK$97,N(IF({1},AK$103-$G$103:AK$103+1))),$G$85:AK$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AL$97,N(IF({1},AL$103-$G$103:AL$103+1))),$G$85:AL$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AM$97,N(IF({1},AM$103-$G$103:AM$103+1))),$G$85:AM$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AN$97,N(IF({1},AN$103-$G$103:AN$103+1))),$G$85:AN$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AO$97,N(IF({1},AO$103-$G$103:AO$103+1))),$G$85:AO$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AP$97,N(IF({1},AP$103-$G$103:AP$103+1))),$G$85:AP$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AQ$97,N(IF({1},AQ$103-$G$103:AQ$103+1))),$G$85:AQ$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AR$97,N(IF({1},AR$103-$G$103:AR$103+1))),$G$85:AR$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AS$97,N(IF({1},AS$103-$G$103:AS$103+1))),$G$85:AS$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AT$97,N(IF({1},AT$103-$G$103:AT$103+1))),$G$85:AT$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AU$97,N(IF({1},AU$103-$G$103:AU$103+1))),$G$85:AU$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AV$97,N(IF({1},AV$103-$G$103:AV$103+1))),$G$85:AV$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AW$97,N(IF({1},AW$103-$G$103:AW$103+1))),$G$85:AW$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AX$97,N(IF({1},AX$103-$G$103:AX$103+1))),$G$85:AX$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AY$97,N(IF({1},AY$103-$G$103:AY$103+1))),$G$85:AY$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:AZ$97,N(IF({1},AZ$103-$G$103:AZ$103+1))),$G$85:AZ$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:BA$97,N(IF({1},BA$103-$G$103:BA$103+1))),$G$85:BA$85),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$97:BB$97,N(IF({1},BB$103-$G$103:BB$103+1))),$G$85:BB$85),0)","v":0},{"$f":"IF(SUM($G109:$BB109)=0,0,1-SUM($G109:$BB109))","v":0},null,0,{"$f":"SUMPRODUCT(F109:BC109,OFFSET(Inputparam!$B$16,MATCH(BI109,Inputparam!$B$17:$B$21,0),1,1,50))","v":0},{"$f":"IFERROR(SUMPRODUCT(F109:BC109,OFFSET(Infl_factors,MATCH(\"Active_RI-\" & LOWER(LEFT($E109,1)) & \"-\" & BH109,Match_Infl_Segment,0),BG$14,1,50),OFFSET(Inputparam!$B$16,MATCH(BI109,Inputparam!$B$17:$B$21,0),1,1,50))/BF109,1)","v":1},{"$f":"VLOOKUP($B109,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP($B109,NL_Active_RI_PY_Inputs,16,FALSE)","v":"CHF"}]
["URR_PP","Total",null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(G105:G109,$U$45:$U$49)/VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AM105:AM109,$U$45:$U$49)/VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$105:BF$109,$U$45:$U$49)/SUM($U$45:$U$49),SUMPRODUCT(BF$105:BF$109,$T$45:$T$49)/SUM($T$45:$T$49)),1)","v":1}]
[]
[]
[]
[null,{"$f":"_VU_CorrMatrix","v":"Unternehmensindividuelle Korrelationsmatrix"}]
[]
[null,{"$f":"_risk","v":"Risiko"},null,null,null,null,"PY",null,null,null,null,"CY",null,null,null,null,"URR"]
[null,null,{"$f":"_number","v":"Nr."},null,null,null,{"$f":"$B$12","v":1},{"$f":"$B$13","v":2},{"$f":"$B$14","v":3},{"$f":"$B$15","v":4},{"$f":"$B$16","v":5},{"$f":"$B$12","v":1},{"$f":"$B$13","v":2},{"$f":"$B$14","v":3},{"$f":"$B$15","v":4},{"$f":"$B$16","v":5},{"$f":"$B$12","v":1},{"$f":"$B$13","v":2},{"$f":"$B$14","v":3},{"$f":"$B$15","v":4},{"$f":"$B$16","v":5}]
[null,null,null,{"$f":"_segment","v":"Segment"},null,null,{"$f":"$C$12","v":0},{"$f":"$C$13","v":0},{"$f":"$C$14","v":0},{"$f":"$C$15","v":0},{"$f":"$C$16","v":0},{"$f":"$C$12","v":0},{"$f":"$C$13","v":0},{"$f":"$C$14","v":0},{"$f":"$C$15","v":0},{"$f":"$C$16","v":0},{"$f":"$C$12","v":0},{"$f":"$C$13","v":0},{"$f":"$C$14","v":0},{"$f":"$C$15","v":0},{"$f":"$C$16","v":0}]
[null,null,null,null,{"$f":"_region","v":"Region"},null,{"$f":"$D$12","v":0},{"$f":"$D$13","v":0},{"$f":"$D$14","v":0},{"$f":"$D$15","v":0},{"$f":"$D$16","v":0},{"$f":"$D$12","v":0},{"$f":"$D$13","v":0},{"$f":"$D$14","v":0},{"$f":"$D$15","v":0},{"$f":"$D$16","v":0},{"$f":"$D$12","v":0},{"$f":"$D$13","v":0},{"$f":"$D$14","v":0},{"$f":"$D$15","v":0},{"$f":"$D$16","v":0}]
[null,null,null,null,null,{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},{"$f":"$E$12","v":0},{"$f":"$E$13","v":0},{"$f":"$E$14","v":0},{"$f":"$E$15","v":0},{"$f":"$E$16","v":0},{"$f":"$E$12","v":0},{"$f":"$E$13","v":0},{"$f":"$E$14","v":0},{"$f":"$E$15","v":0},{"$f":"$E$16","v":0},{"$f":"$E$12","v":0},{"$f":"$E$13","v":0},{"$f":"$E$14","v":0},{"$f":"$E$15","v":0},{"$f":"$E$16","v":0}]
[null,"PY",{"$f":"$B$12","v":1},{"$f":"$C$12","v":0},{"$f":"$D$12","v":0},{"$f":"$E$12","v":0}]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":0},{"$f":"$D$13","v":0},{"$f":"$E$13","v":0}]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":0},{"$f":"$D$14","v":0},{"$f":"$E$14","v":0}]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":0},{"$f":"$D$15","v":0},{"$f":"$E$15","v":0}]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0},{"$f":"$E$16","v":0}]
[null,"CY",{"$f":"$B$12","v":1},{"$f":"$C$12","v":0},{"$f":"$D$12","v":0},{"$f":"$E$12","v":0}]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":0},{"$f":"$D$13","v":0},{"$f":"$E$13","v":0}]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":0},{"$f":"$D$14","v":0},{"$f":"$E$14","v":0}]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":0},{"$f":"$D$15","v":0},{"$f":"$E$15","v":0}]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0},{"$f":"$E$16","v":0}]
[null,"URR",{"$f":"$B$12","v":1},{"$f":"$C$12","v":0},{"$f":"$D$12","v":0},{"$f":"$E$12","v":0}]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":0},{"$f":"$D$13","v":0},{"$f":"$E$13","v":0}]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":0},{"$f":"$D$14","v":0},{"$f":"$E$14","v":0}]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":0},{"$f":"$D$15","v":0},{"$f":"$E$15","v":0}]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0},{"$f":"$E$16","v":0}]

{"sheet":"NL_UVG","index":12,"n_rows":88,"n_cols":52,"rows_kept":88,"cut":false,"hidden":false,"merged":[[5,1,5,2],[80,1,80,2],[25,4,25,5],[18,2,18,3],[25,2,25,3],[26,2,26,3],[26,4,26,5]]}
[13,{"$f":"_NL_UVG","v":"Schadenversicherung: UVG"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,{"$f":"_NL_UVG_SST_BS","v":"Ergebnisse für die SST-Bilanz"}]
[]
[null,{"$f":"_NL_UVG_Result","v":"Verpflichtungen des UVG-Bestandes inkl. gesonderten Rückstellungen Art. 90a Abs.2 UVG (Teuerungsfonds)"}]
[null,{"$f":"_NL_UVG_BE","v":"Marktkonsistenter Wert der UVG-Leistungen"},{"$f":" _million & \" CHF\"","v":"in Mio. CHF"}]
[null,{"$f":"VLOOKUP(\"T.13.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     UVG-Renten und Langfristleistungen"},{"$f":"F38+F39","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"          (L1) UVG-Grundrente"}]
[null,{"$f":"VLOOKUP(\"T.13.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"          (L2.1) Barwert der künftigen Zahlungen/Zuweisungen an den Teuerungsfonds"}]
[null,{"$f":"VLOOKUP(\"T.13.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"          (L3.1) Rückstellungen für Langfristleistungen"}]
[null,{"$f":"VLOOKUP(\"T.13.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     (L3.2) Rückstellungen für Kurzfristleistungen"},{"$f":"F40","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.06\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     (L2.2) geäufnetes Guthaben des Teuerungsfonds"},{"$f":"F42","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Total Verpflichtungen des UVG-Bestandes"},{"$f":"SUM(C8:C13)","v":0}]
[]
[null,{"$f":"_InterimResults","v":"Zwischenergebnisse für die SST-Berechnung"}]
[]
[null,{"$f":"_forPYRisk","v":"...für die Berechnung des Rückstellungsrisikos (Versicherungsrisiko)"}]
[null,null,{"$f":"_Res_in","v":"Eingangsschadenrückstellung (1.1.2024)"}]
["No.",{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_PY_risk_used","v":"für SST-Risikomessung benutzt, nicht diskontiert"},{"$f":"_PY_risk_used_disc","v":"für SST-Risikomessung benutzt, diskontiert"},{"$f":"_PV_Factor","v":"Barwertfaktor"}]
[null,null,{"$f":" _million & \" CHF\"","v":"in Mio. CHF"},{"$f":" _million & \" CHF\"","v":"in Mio. CHF"}]
["5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"IFERROR(D22/E22,0)","v":0},{"$f":"F39+F40","v":0},{"$f":"VLOOKUP($A22,NL_CH_Direct_PY_Pattern,56,0)","v":0}]
["5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"IFERROR(D23/E23,0)","v":0},{"$f":"F38","v":0},{"$f":"VLOOKUP($A23,NL_CH_Direct_PY_Pattern,56,0)","v":0}]
[]
[null,{"$f":"_forMarketRisk","v":"...für die Berechnung des Zinsrisiko (Marktrisiko)"}]
[null,{"$f":"VLOOKUP(\"T.13.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zinssensitivitäten der UVG-Leistungen (L 1), (L 2.1) und (L 3.1)"},{"$f":"_PV_Factor","v":"Barwertfaktor"},null,{"$f":"VLOOKUP(\"T.13.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Sensitivität der Differenzgrösse "},{"$f":"VLOOKUP(\"T.13.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zinssensitivitäten der UVG-Leistungen (L 1), (L 2.1) und (L 3.1)"},{"$f":"_base","v":"Basis"}]
[null,null,"(Dr - Dj)",null,"(Dr - Dj)*(BER +BEL)"]
[null,{"$f":"_Chng_interest_rates","v":"Auslenkung der Zinsen"},{"$f":"_up","v":"nach oben"},{"$f":"_down","v":"nach unten"},{"$f":"_up","v":"nach oben"},{"$f":"_down","v":"nach unten"}]
[null,"2 Y",{"$f":"SUMPRODUCT($C$50:$AZ$50,$C$69:$AZ$69)","v":0},{"$f":"SUMPRODUCT($C$50:$AZ$50,$C$68:$AZ$68)","v":0},{"$f":"($C29-$G$29)*($D$38+$D$39)","v":0},{"$f":"($D29-$G$29)*($D$38+$D$39)","v":0},{"$f":"SUMPRODUCT($C$50:$AZ$50,$C$56:$AZ$56)-SUMPRODUCT($C$50:$AZ$50,$C$59:$AZ$59)","v":0}]
[null,"10 Y",{"$f":"SUMPRODUCT($C$50:$AZ$50,$C$73:$AZ$73)","v":0},{"$f":"SUMPRODUCT($C$50:$AZ$50,$C$72:$AZ$72)","v":0},{"$f":"($C30-$G$29)*($D$38+$D$39)","v":0},{"$f":"($D30-$G$29)*($D$38+$D$39)","v":0}]
[null,"30 Y",{"$f":"SUMPRODUCT($C$50:$AZ$50,$C$77:$AZ$77)","v":0},{"$f":"SUMPRODUCT($C$50:$AZ$50,$C$76:$AZ$76)","v":0},{"$f":"($C31-$G$29)*($D$38+$D$39)","v":0},{"$f":"($D31-$G$29)*($D$38+$D$39)","v":0}]
[]
[null,{"$f":"_inputs_results","v":"Eingabegrössen und berechnete Grössen"}]
[]
[null,{"$f":"VLOOKUP(\"T.13.14\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Verpflichtungen des UVG-Bestandes "},{"$f":"VLOOKUP(\"T.13.15\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Statutarische Werte \nin Mio. CHF"},{"$f":"_BE & \" \" &_undisc & \"  \" & _million & \" \" & sst_curr","v":"Best Estimate nicht diskontiert  in Mio. CHF"},{"$f":"_BE & \" \" &_disc & \" \" &  _million & \" \" & sst_curr","v":"Best Estimate diskontiert in Mio. CHF"},{"$f":"VLOOKUP(\"T.13.16\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Best Estimate der Verpflichtungen inkl. Best Estimate der Verpflichtungen gegenüber Teuerungsfonds"},null,{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_PV & \" in \" & _million & \" \" & sst_curr & \" \" & _w.r.t.","v":"Barwert in in Mio. CHF bezüglich"},{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_PV & \" \" & _million & \" \" & sst_curr & \" \" & _w.r.t.","v":"Barwert in Mio. CHF bezüglich"},{"$f":"_Difference","v":"Differenzgrösse"},{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"VLOOKUP(\"T.13.26\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Barwert bezüglich Realzinsen in Mio. CHF (nur für Informationszwecke)"}]
[null,null,null,null,null,null,null,"Dr","Dr","Dj","Dj",null,"Di"]
[null,{"$f":"VLOOKUP(\"T.13.17\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Deckungskapital für Grundrente"}]
[null,{"$f":"VLOOKUP(\"T.13.18\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Best Estimate-Wert der Grundrente"},null,null,{"$f":"I38","v":0},{"$f":"C37+L38","v":0},null,{"$f":"SUMPRODUCT($C$46:$AZ$46,$C$56:$AZ$56)","v":0},{"$f":"$D38*$H38","v":0},{"$f":"SUMPRODUCT($C$46:$AZ$46,$C$59:$AZ$59)","v":0},{"$f":"$D38*$J38","v":0},{"$f":"I38-K38","v":0},{"$f":"SUMPRODUCT($C$46:$AZ$46,$C$63:$AZ$63)","v":0},{"$f":"$D38*$M38","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.19\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Eingangsschadenrückstellung für Langfristleistungen am 1.1.2024"},null,null,{"$f":"I39","v":0},{"$f":"D39+L39","v":0},null,{"$f":"SUMPRODUCT($C$47:$AZ$47,$C$56:$AZ$56)","v":0},{"$f":"$D39*$H39","v":0},{"$f":"SUMPRODUCT($C$47:$AZ$47,$C$59:$AZ$59)","v":0},{"$f":"$D39*$J39","v":0},{"$f":"I39-K39","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.20\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Eingangsschadenrückstellung für Kurzfristleistungen am 1.1.2024"},null,null,{"$f":"I40","v":0},{"$f":"I40","v":0},null,{"$f":"SUMPRODUCT($C$48:$AZ$48,$C$56:$AZ$56)","v":0},{"$f":"$D40*$H40","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.21\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Deckungskapital für festgesetzte Teuerungszulagen am 1.1.2024"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$49:$AZ$49,$C$63:$AZ$63)","v":0},{"$f":"$C41*$M41","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.22\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"geäufnetes Guthaben des Teuerungsfonds am 1.1.2024"},null,null,{"$f":"C42","v":0},{"$f":"C42","v":0}]
[]
[{"$f":"_number","v":"Nr."},{"$f":"_IncPP","v":"Inkrementelle Zahlungsmuster"},{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["5b",{"$f":"VLOOKUP(\"T.13.18\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Best Estimate-Wert der Grundrente"},{"$f":"VLOOKUP($A46,NL_CH_Direct_PY_Pattern,4+C$45,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($A46,NL_CH_Direct_PY_Pattern,4+AI$45,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5a_1",{"$f":"VLOOKUP(\"T.13.19\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Eingangsschadenrückstellung für Langfristleistungen am 1.1.2024"}]
["5a_2",{"$f":"VLOOKUP(\"T.13.20\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Eingangsschadenrückstellung für Kurzfristleistungen am 1.1.2024"}]
["5b",{"$f":"VLOOKUP(\"T.13.21\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Deckungskapital für festgesetzte Teuerungszulagen am 1.1.2024"},{"$f":"VLOOKUP($A49,NL_CH_Direct_PY_Pattern,4+C$45,)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($A49,NL_CH_Direct_PY_Pattern,4+M$45,)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($A49,NL_CH_Direct_PY_Pattern,4+W$45,)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($A49,NL_CH_Direct_PY_Pattern,4+AG$45,)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($A49,NL_CH_Direct_PY_Pattern,4+AQ$45,)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(\"T.13.23\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Grundrente und Langfristleistungen"},{"$f":"IFERROR(($D$38*C$46+$D$39*C$47)/($D$38+$D$39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(($D$38*AI$46+$D$39*AI$47)/($D$38+$D$39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"_interest_rates","v":"Zinssätze"}]
[]
[null,{"$f":"_maturity","v":"Fälligkeit (in Jahren)"},1,{"$f":"C54+1","v":2},{"$f":"D54+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"VLOOKUP(\"T.13.24\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"aktuelle CHF-Zinskurve"},{"$f":"Inputparam!C$8","v":1.2552906673953368E-2},{"$f":"Inputparam!D$8","v":9.924402445420144E-3},{"$f":"Inputparam!E$8","v":8.4294214560367564E-3},{"$f":"Inputparam!F$8","v":7.601194002552214E-3},{"$f":"Inputparam!G$8","v":7.1448094522301719E-3},{"$f":"Inputparam!H$8","v":6.89155108479933E-3},{"$f":"Inputparam!I$8","v":6.7476641233279455E-3},{"$f":"Inputparam!J$8","v":6.6611464586359137E-3},{"$f":"Inputparam!K$8","v":6.6029315686653156E-3},{"$f":"Inputparam!L$8","v":6.5566620593309199E-3},{"$f":"Inputparam!M$8","v":6.4881331718653623E-3},{"$f":"Inputparam!N$8","v":6.4111868984957354E-3},{"$f":"Inputparam!O$8","v":6.3453237541470919E-3},{"$f":"Inputparam!P$8","v":6.3039839971597011E-3},{"$f":"Inputparam!Q$8","v":6.29673937054398E-3},{"$f":"Inputparam!R$8","v":6.3277016775480366E-3},{"$f":"Inputparam!S$8","v":6.388972424950623E-3},{"$f":"Inputparam!T$8","v":6.4721551587130222E-3},{"$f":"Inputparam!U$8","v":6.5709782633056601E-3},{"$f":"Inputparam!V$8","v":6.6807205545769133E-3},{"$f":"Inputparam!W$8","v":6.7978071665710793E-3},{"$f":"Inputparam!X$8","v":6.9195204799945564E-3},{"$f":"Inputparam!Y$8","v":7.0437902805831065E-3},{"$f":"Inputparam!Z$8","v":7.1690394310437444E-3},{"$f":"Inputparam!AA$8","v":7.2940690443898948E-3},{"$f":"Inputparam!AB$8","v":7.4179721583444991E-3},{"$f":"Inputparam!AC$8","v":7.5400682337005698E-3},{"$f":"Inputparam!AD$8","v":7.6598530415883381E-3},{"$f":"Inputparam!AE$8","v":7.7769600413304385E-3},{"$f":"Inputparam!AF$8","v":7.8911304192104126E-3},{"$f":"Inputparam!AG$8","v":8.0021897115420959E-3},{"$f":"Inputparam!AH$8","v":8.1100294726521582E-3},{"$f":"Inputparam!AI$8","v":8.214592835970258E-3},{"$f":"Inputparam!AJ$8","v":8.3158630990101123E-3},{"$f":"Inputparam!AK$8","v":8.4138546710452733E-3},{"$f":"Inputparam!AL$8","v":8.5086058768315542E-3},{"$f":"Inputparam!AM$8","v":8.6001732254898933E-3},{"$f":"Inputparam!AN$8","v":8.6886268410804046E-3},{"$f":"Inputparam!AO$8","v":8.7740468178787445E-3},{"$f":"Inputparam!AP$8","v":8.856520314286298E-3},{"$f":"Inputparam!AQ$8","v":8.9361392385465255E-3},{"$f":"Inputparam!AR$8","v":9.0129984098779037E-3},{"$f":"Inputparam!AS$8","v":9.0871941023533687E-3},{"$f":"Inputparam!AT$8","v":9.1588228974750496E-3},{"$f":"Inputparam!AU$8","v":9.2279807860322638E-3},{"$f":"Inputparam!AV$8","v":9.2947624714476706E-3},{"$f":"Inputparam!AW$8","v":9.3592608360248963E-3},{"$f":"Inputparam!AX$8","v":9.4215665388821535E-3},{"$f":"Inputparam!AY$8","v":9.4817677202463369E-3},{"$f":"Inputparam!AZ$8","v":9.5399497915298337E-3}]
[null,{"$f":"VLOOKUP(\"T.13.25\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Diskontfaktoren CHF-Zinskurve"},{"$f":"(1+C55)^(-C54)","v":0.98760271528409582},{"$f":"(1+D55)^(-D54)","v":0.98044281436791059},0.97513215181937152,0.97016433726988094,0.96502909180346796,0.95963000782745567,0.95401584016933672,0.94827335187966111,0.94248898255274882,0.93673710556795975,0.93133248920471134,0.92617815399362657,0.92106137973398605,0.9157803294657314,0.91014171025788204,0.90400150547283176,0.89738792527502131,0.89036533427425746,0.88299107465141324,0.87531621552323968,0.86738622254599129,0.85924155624490517,0.85091820665373696,0.84244817104131409,0.83385988078125184,0.82517858277637035,0.81642668027366316,0.80762403739104538,0.79878825121741903,0.78993489493652258,0.78107773505815892,0.77222892551200484,0.76339918106627835,0.75459793227132499,0.74583346389436789,0.73711303860210797,0.7284430074612529,0.71982890865977844,0.71127555570257017,0.7027871162016508,0.69436718226205407,0.68601883335775393,0.6777446924971483,0.66954697639214467,0.66142754026935346,0.653387917893543,0.64542935731315509,0.63755285278324236,0.62975917327282283,0.62204888792028257]
[]
[null," j10/10-Zinskurve",{"$f":"Inputparam!C$33","v":8.775146542525647E-4},{"$f":"Inputparam!D$33","v":8.4034706710989227E-4},{"$f":"Inputparam!E$33","v":1.0473707498195317E-3},{"$f":"Inputparam!F$33","v":1.3807080598928767E-3},{"$f":"Inputparam!G$33","v":1.7108859955534683E-3},{"$f":"Inputparam!H$33","v":2.0200833259289563E-3},{"$f":"Inputparam!I$33","v":2.3920556761951595E-3},{"$f":"Inputparam!J$33","v":2.8083844353363752E-3},{"$f":"Inputparam!K$33","v":3.2290957690508382E-3},{"$f":"Inputparam!L$33","v":3.550730171993921E-3},{"$f":"Inputparam!M$33","v":3.7778658726188574E-3},{"$f":"Inputparam!N$33","v":3.9692483533044776E-3},{"$f":"Inputparam!O$33","v":4.1408497398829347E-3},{"$f":"Inputparam!P$33","v":4.3009330804473223E-3},{"$f":"Inputparam!Q$33","v":4.4545395807755739E-3},{"$f":"Inputparam!R$33","v":4.6051537929177044E-3},{"$f":"Inputparam!S$33","v":4.7551990622196616E-3},{"$f":"Inputparam!T$33","v":4.9061897221547301E-3},{"$f":"Inputparam!U$33","v":5.0589549819781698E-3},{"$f":"Inputparam!V$33","v":5.2138168253192951E-3},{"$f":"Inputparam!W$33","v":5.3707108233815859E-3},{"$f":"Inputparam!X$33","v":5.5292743216621698E-3},{"$f":"Inputparam!Y$33","v":5.6887942916741263E-3},{"$f":"Inputparam!Z$33","v":5.8483475879682612E-3},{"$f":"Inputparam!AA$33","v":6.0069562577369506E-3},{"$f":"Inputparam!AB$33","v":6.1637021598626163E-3},{"$f":"Inputparam!AC$33","v":6.31781268137388E-3},{"$f":"Inputparam!AD$33","v":6.4687090142645509E-3},{"$f":"Inputparam!AE$33","v":6.6159784089228069E-3},{"$f":"Inputparam!AF$33","v":6.7593372288654585E-3},{"$f":"Inputparam!AG$33","v":6.8986022663859448E-3},{"$f":"Inputparam!AH$33","v":7.0336683589296012E-3},{"$f":"Inputparam!AI$33","v":7.1644908457997314E-3},{"$f":"Inputparam!AJ$33","v":7.2910717677410197E-3},{"$f":"Inputparam!AK$33","v":7.4134489781030322E-3},{"$f":"Inputparam!AL$33","v":7.531687531227016E-3},{"$f":"Inputparam!AM$33","v":7.6458728606618731E-3},{"$f":"Inputparam!AN$33","v":7.7561053703516514E-3},{"$f":"Inputparam!AO$33","v":7.8624961456863485E-3},{"$f":"Inputparam!AP$33","v":7.965163555200494E-3},{"$f":"Inputparam!AQ$33","v":8.0642305627649513E-3},{"$f":"Inputparam!AR$33","v":8.1598226080197289E-3},{"$f":"Inputparam!AS$33","v":8.2509769537426614E-3},{"$f":"Inputparam!AT$33","v":8.3379956085356532E-3},{"$f":"Inputparam!AU$33","v":8.4211537845626516E-3},{"$f":"Inputparam!AV$33","v":8.5007028050254618E-3},{"$f":"Inputparam!AW$33","v":8.5768726411199481E-3},{"$f":"Inputparam!AX$33","v":8.6498741324132489E-3},{"$f":"Inputparam!AY$33","v":8.719900935791669E-3},{"$f":"Inputparam!AZ$33","v":8.7871312409180113E-3}]
[null,"Diskontfaktoren j10/10-Zinskurve",{"$f":"(1+C58)^(-C54)","v":0.999123254702594},0.9983214220440948,0.9968644581919861,0.99449617879242369,0.99148930230395094,0.98796473597173096,0.98341468143336719,0.97781421976523852,0.97140185357945374,0.96517638484640611,0.95937022611611056,0.95357547622909766,0.94769751921253387,0.94168547856745832,0.93550413584883951,0.92912376956235143,0.9225194771094547,0.91567343974907112,0.90857501187971645,0.90122039580828972,0.8936124135223632,0.88576024573207623,0.87768150055246874,0.86940040260235929,0.86094499589839024,0.85234458592129703,0.84362739916858387,0.83481882995629286,0.82594137923108168,0.8170149709883362,0.80805723362370863,0.7990837502453807,0.79010828147965551,0.78114296387608384,0.77219848664875135,0.76328424916893489,0.75440850134406934,0.74557846877232647,0.73680046434703128,0.72807998779555083,0.71942181447079134,0.71083007456589187,0.70234094205085784,0.69395319153053325,0.68566561224411993,0.67747700789040277,0.6693861964550798,0.66139201004011927,0.6534932946951818,0.64568891025106578]
[]
[null,{"$f":"_CPI_CH","v":"Verbraucherpreisinflation CHF"},{"$f":"Inputparam!C$36","v":1.9389025426327589E-2},{"$f":"Inputparam!D$36","v":1.6060735102744639E-2},{"$f":"Inputparam!E$36","v":1.3829315577267964E-2},{"$f":"Inputparam!F$36","v":1.2391782357616288E-2},{"$f":"Inputparam!G$36","v":1.1512138161291929E-2},{"$f":"Inputparam!H$36","v":1.101357461189223E-2},{"$f":"Inputparam!I$36","v":1.076731044353374E-2},{"$f":"Inputparam!J$36","v":1.0681685095794924E-2},{"$f":"Inputparam!K$36","v":1.069283265177523E-2},{"$f":"Inputparam!L$36","v":1.0757225299337092E-2},{"$f":"Inputparam!M$36","v":1.0845945849143668E-2},{"$f":"Inputparam!N$36","v":1.0940404073725096E-2},{"$f":"Inputparam!O$36","v":1.1029194077411431E-2},{"$f":"Inputparam!P$36","v":1.1105823280707305E-2},{"$f":"Inputparam!Q$36","v":1.1167092149994451E-2},{"$f":"Inputparam!R$36","v":1.121195181724155E-2},{"$f":"Inputparam!S$36","v":1.1240708227376439E-2},{"$f":"Inputparam!T$36","v":1.1254474959596417E-2},{"$f":"Inputparam!U$36","v":1.1254802870658498E-2},{"$f":"Inputparam!V$36","v":1.1243434371452254E-2},{"$f":"Inputparam!W$36","v":1.1222144757550678E-2},{"$f":"Inputparam!X$36","v":1.1192643732072627E-2},{"$f":"Inputparam!Y$36","v":1.1156518047630737E-2},{"$f":"Inputparam!Z$36","v":1.1115201812375686E-2},{"$f":"Inputparam!AA$36","v":1.1069965033563056E-2},{"$f":"Inputparam!AB$36","v":1.102191384551765E-2},{"$f":"Inputparam!AC$36","v":1.0971997908604481E-2},{"$f":"Inputparam!AD$36","v":1.0921021906729722E-2},{"$f":"Inputparam!AE$36","v":1.0869659083546868E-2},{"$f":"Inputparam!AF$36","v":1.0818465464944804E-2},{"$f":"Inputparam!AG$36","v":1.0767893906123538E-2},{"$f":"Inputparam!AH$36","v":1.0718307438868369E-2},{"$f":"Inputparam!AI$36","v":1.0669991623888375E-2},{"$f":"Inputparam!AJ$36","v":1.0623165766448839E-2},{"$f":"Inputparam!AK$36","v":1.0577992953984872E-2},{"$f":"Inputparam!AL$36","v":1.053458893813386E-2},{"$f":"Inputparam!AM$36","v":1.0493029922179042E-2},{"$f":"Inputparam!AN$36","v":1.0453359336337398E-2},{"$f":"Inputparam!AO$36","v":1.0415593693301695E-2},{"$f":"Inputparam!AP$36","v":1.037972761898831E-2},{"$f":"Inputparam!AQ$36","v":1.0345738151178674E-2},{"$f":"Inputparam!AR$36","v":1.0313588393711326E-2},{"$f":"Inputparam!AS$36","v":1.0283230607185612E-2},{"$f":"Inputparam!AT$36","v":1.0254608809824317E-2},{"$f":"Inputparam!AU$36","v":1.0227660954591711E-2},{"$f":"Inputparam!AV$36","v":1.0202320741357296E-2},{"$f":"Inputparam!AW$36","v":1.0178519115998208E-2},{"$f":"Inputparam!AX$36","v":1.0156185501926762E-2},{"$f":"Inputparam!AY$36","v":1.0135248803752051E-2},{"$f":"Inputparam!AZ$36","v":1.0115638217553125E-2}]
[null,{"$f":"_CHF_TrueInterest","v":"CHF-Kurve der realen Zinssätze"},{"$f":"C55-C61","v":-6.8361187523742206E-3},{"$f":"D55-D61","v":-6.1363326573244947E-3},-5.3998941212312079E-3,-4.7905883550640738E-3,-4.3673287090617574E-3,-4.1220235270928995E-3,-4.0196463202057942E-3,-4.0205386371590102E-3,-4.0899010831099147E-3,-4.2005632400061721E-3,-4.3578126772783055E-3,-4.5292171752293608E-3,-4.6838703232643386E-3,-4.8018392835476043E-3,-4.8703527794504708E-3,-4.8842501396935134E-3,-4.8517358024258161E-3,-4.7823198008833945E-3,-4.6838246073528378E-3,-4.5627138168753412E-3,-4.424337590979599E-3,-4.2731232520780704E-3,-4.1127277670476303E-3,-3.9461623813319413E-3,-3.7758959891731614E-3,-3.6039416871731511E-3,-3.4319296749039108E-3,-3.2611688651413839E-3,-3.0926990422164291E-3,-2.9273350457343916E-3,-2.765704194581442E-3,-2.6082779662162103E-3,-2.4553987879181172E-3,-2.3073026674387265E-3,-2.1641382829395983E-3,-2.0259830613023055E-3,-1.8928566966891491E-3,-1.7647324952569932E-3,-1.6415468754229501E-3,-1.5232073047020123E-3,-1.4095989126321484E-3,-1.3005899838334223E-3,-1.196036504832243E-3,-1.0957859123492675E-3,-9.9968016855944697E-4,-9.0755826990962518E-4,-8.1925827997331169E-4,-7.3461896304460872E-4,-6.5348108350571366E-4,-5.7568842602329084E-4]
[null,{"$f":"_CHF_TrueInterest_Diskont","v":"Diskontfaktoren CHF-Realzinskurve"},{"$f":"(1+C62)^(-C54)","v":1.0068831729399852},1.0123865604360873,1.0163762229008937,1.0193940682194531,1.022125688131537,1.0250929125845205,1.0285954467409544,1.0327541253897536,1.0375732659654484,1.0429926238043257,1.0492133488466915,1.0559850857748725,1.0629343754503662,1.0697100946147675,1.0759820441027079,1.0814897330828277,1.0861944342715082,1.0901205105523182,1.0933011897069498,1.0957763366942077,1.097590401189886,1.0987906225940265,1.0994255220648235,1.0995436791347615,1.0991927722554857,1.0984188534510375,1.0972658238618287,1.0957750771004557,1.093985279515052,1.0919322596739565,1.0896489830146288,1.0871655912429783,1.0845094895022349,1.0817054674293014,1.0787758429348546,1.0757406198721717,1.0726176527207176,1.0694228130356829,1.066170153743103,1.0628720684344686,1.0595394436695127,1.0561818029721994,1.052807441728024,1.0494235525943514,1.0460363413377423,1.0426511332355075,1.0392724703401865,1.0359042000147087,1.0325495552196295,1.0292112270750959]
[]
[null,"Differenz zwischen der Diskontfaktoren Dr und Dj (pro Laufzeit) für ausgelenkte risikolose Zinsen"]
[]
[null,"CHF Zeros  1-5 Y"]
[null,{"$f":"_down","v":"nach unten"},{"$f":"Inputparam!C44","v":-1.6696606398355351E-3},{"$f":"Inputparam!D44","v":1.8297902117641041E-3},{"$f":"Inputparam!E44","v":7.9615328566121635E-3},{"$f":"Inputparam!F44","v":1.5553806505321899E-2},{"$f":"Inputparam!G44","v":2.3899357936619015E-2},{"$f":"Inputparam!H44","v":-2.6362757441539486E-2},{"$f":"Inputparam!I44","v":-2.5966337164973874E-2},{"$f":"Inputparam!J44","v":-2.4670448222044894E-2},{"$f":"Inputparam!K44","v":-2.2629903910098115E-2},{"$f":"Inputparam!L44","v":-2.0763278601096724E-2},{"$f":"Inputparam!M44","v":-1.8984802510828347E-2},{"$f":"Inputparam!N44","v":-1.6986704864567215E-2},{"$f":"Inputparam!O44","v":-1.4981090699654809E-2},{"$f":"Inputparam!P44","v":-1.3210476864561116E-2},{"$f":"Inputparam!Q44","v":-1.1921915386880588E-2},{"$f":"Inputparam!R44","v":-1.1316049216527735E-2},{"$f":"Inputparam!S44","v":-1.1423472735896723E-2},{"$f":"Inputparam!T44","v":-1.1701754333221293E-2},{"$f":"Inputparam!U44","v":-1.2083064413317413E-2},{"$f":"Inputparam!V44","v":-1.2512592597749062E-2},{"$f":"Inputparam!W44","v":-1.2947653284807181E-2},{"$f":"Inputparam!X44","v":-1.3356830239621975E-2},{"$f":"Inputparam!Y44","v":-1.3721479897582989E-2},{"$f":"Inputparam!Z44","v":-1.4033469645562069E-2},{"$f":"Inputparam!AA44","v":-1.4291995409521308E-2},{"$f":"Inputparam!AB44","v":-1.4500680305749358E-2},{"$f":"Inputparam!AC44","v":-1.4664928156135293E-2},{"$f":"Inputparam!AD44","v":-1.4789891814698364E-2},{"$f":"Inputparam!AE44","v":-1.4880140788792962E-2},{"$f":"Inputparam!AF44","v":-1.4939729831599191E-2},{"$f":"Inputparam!AG44","v":-1.4972258881713829E-2},{"$f":"Inputparam!AH44","v":-1.4980925562121494E-2},{"$f":"Inputparam!AI44","v":-1.4968571256347873E-2},{"$f":"Inputparam!AJ44","v":-1.4937721621851807E-2},{"$f":"Inputparam!AK44","v":-1.4890622270261278E-2},{"$f":"Inputparam!AL44","v":-1.4829270237214698E-2},{"$f":"Inputparam!AM44","v":-1.4755441774824574E-2},{"$f":"Inputparam!AN44","v":-1.4670716925276217E-2},{"$f":"Inputparam!AO44","v":-1.4576501271258313E-2},{"$f":"Inputparam!AP44","v":-1.4474045205503772E-2},{"$f":"Inputparam!AQ44","v":-1.4364461017028152E-2},{"$f":"Inputparam!AR44","v":-1.4248738052862753E-2},{"$f":"Inputparam!AS44","v":-1.415988975137461E-2},{"$f":"Inputparam!AT44","v":-1.4094492214134724E-2},{"$f":"Inputparam!AU44","v":-1.404949744489048E-2},{"$f":"Inputparam!AV44","v":-1.4022193153984008E-2},{"$f":"Inputparam!AW44","v":-1.4010166842682192E-2},{"$f":"Inputparam!AX44","v":-1.4011273712153161E-2},{"$f":"Inputparam!AY44","v":-1.4023607990043985E-2},{"$f":"Inputparam!AZ44","v":-1.4045477310982601E-2}]
[null,{"$f":"_up","v":"nach oben"},{"$f":"Inputparam!C45","v":-2.1178745940999444E-2},{"$f":"Inputparam!D45","v":-3.7010150437005729E-2},{"$f":"Inputparam!E45","v":-5.0274130253715188E-2},{"$f":"Inputparam!F45","v":-6.2301430741783625E-2},{"$f":"Inputparam!G45","v":-7.3954039946826033E-2},{"$f":"Inputparam!H45","v":-3.0287714666650922E-2},{"$f":"Inputparam!I45","v":-3.2802771228740646E-2},{"$f":"Inputparam!J45","v":-3.4377593732075495E-2},{"$f":"Inputparam!K45","v":-3.5161415461584467E-2},{"$f":"Inputparam!L45","v":-3.6084401078874784E-2},{"$f":"Inputparam!M45","v":-3.7067527401266287E-2},{"$f":"Inputparam!N45","v":-3.7796657704666226E-2},{"$f":"Inputparam!O45","v":-3.8294252557589781E-2},{"$f":"Inputparam!P45","v":-3.8617347649470224E-2},{"$f":"Inputparam!Q45","v":-3.8832303758217224E-2},{"$f":"Inputparam!R45","v":-3.8964496321841069E-2},{"$f":"Inputparam!S45","v":-3.8875392277783472E-2},{"$f":"Inputparam!T45","v":-3.8949952575494273E-2},{"$f":"Inputparam!U45","v":-3.9120030832764496E-2},{"$f":"Inputparam!V45","v":-3.9330703661113464E-2},{"$f":"Inputparam!W45","v":-3.9539369434273053E-2},{"$f":"Inputparam!X45","v":-3.9714885112819731E-2},{"$f":"Inputparam!Y45","v":-3.9839131106493175E-2},{"$f":"Inputparam!Z45","v":-3.9904695667484114E-2},{"$f":"Inputparam!AA45","v":-3.9911609242989643E-2},{"$f":"Inputparam!AB45","v":-3.9864367008597301E-2},{"$f":"Inputparam!AC45","v":-3.9769212737608695E-2},{"$f":"Inputparam!AD45","v":-3.9632054956686424E-2},{"$f":"Inputparam!AE45","v":-3.9458132746223451E-2},{"$f":"Inputparam!AF45","v":-3.9252093748687433E-2},{"$f":"Inputparam!AG45","v":-3.9018062480554616E-2},{"$f":"Inputparam!AH45","v":-3.8759700279916154E-2},{"$f":"Inputparam!AI45","v":-3.8480258012838719E-2},{"$f":"Inputparam!AJ45","v":-3.818262249075266E-2},{"$f":"Inputparam!AK45","v":-3.7869357410108662E-2},{"$f":"Inputparam!AL45","v":-3.7542739508818035E-2},{"$f":"Inputparam!AM45","v":-3.720479053600545E-2},{"$f":"Inputparam!AN45","v":-3.6857305549982344E-2},{"$f":"Inputparam!AO45","v":-3.6501877989653431E-2},{"$f":"Inputparam!AP45","v":-3.6139921906177763E-2},{"$f":"Inputparam!AQ45","v":-3.5772691691370651E-2},{"$f":"Inputparam!AR45","v":-3.5401299596694136E-2},{"$f":"Inputparam!AS45","v":-3.5059835509231863E-2},{"$f":"Inputparam!AT45","v":-3.4744839065803279E-2},{"$f":"Inputparam!AU45","v":-3.4453226240886425E-2},{"$f":"Inputparam!AV45","v":-3.4182249145825683E-2},{"$f":"Inputparam!AW45","v":-3.3929460108026444E-2},{"$f":"Inputparam!AX45","v":-3.3692679574888307E-2},{"$f":"Inputparam!AY45","v":-3.3469967435313275E-2},{"$f":"Inputparam!AZ45","v":-3.3259597395302376E-2}]
[]
[null,"CHF Zeros  6-19 Y"]
[null,{"$f":"_down","v":"nach unten"},{"$f":"Inputparam!C48","v":-1.1520539418498177E-2},{"$f":"Inputparam!D48","v":-1.887712562567212E-2},{"$f":"Inputparam!E48","v":-2.4825005881599416E-2},{"$f":"Inputparam!F48","v":-3.0708994588622085E-2},{"$f":"Inputparam!G48","v":-3.7409373782681832E-2},{"$f":"Inputparam!H48","v":1.3982022016778339E-2},{"$f":"Inputparam!I48","v":1.5310638067622451E-2},{"$f":"Inputparam!J48","v":1.6574166697129078E-2},{"$f":"Inputparam!K48","v":1.7633112657348571E-2},{"$f":"Inputparam!L48","v":1.7521247535972284E-2},{"$f":"Inputparam!M48","v":1.6323943746553216E-2},{"$f":"Inputparam!N48","v":1.7464810609577608E-2},{"$f":"Inputparam!O48","v":2.1034336065445469E-2},{"$f":"Inputparam!P48","v":2.7065068531985981E-2},{"$f":"Inputparam!Q48","v":3.5551906032021963E-2},{"$f":"Inputparam!R48","v":4.6504903776719786E-2},{"$f":"Inputparam!S48","v":6.00935141982466E-2},{"$f":"Inputparam!T48","v":7.5903647957333842E-2},{"$f":"Inputparam!U48","v":9.3981781479707149E-2},{"$f":"Inputparam!V48","v":-7.9108251815840469E-2},{"$f":"Inputparam!W48","v":-6.5370112759718935E-2},{"$f":"Inputparam!X48","v":-5.2926163221267641E-2},{"$f":"Inputparam!Y48","v":-4.1789794709526817E-2},{"$f":"Inputparam!Z48","v":-3.1980472161909135E-2},{"$f":"Inputparam!AA48","v":-2.3521253013483512E-2},{"$f":"Inputparam!AB48","v":-1.6436868198706378E-2},{"$f":"Inputparam!AC48","v":-1.0752254910789905E-2},{"$f":"Inputparam!AD48","v":-6.491826126071687E-3},{"$f":"Inputparam!AE48","v":-3.6804927316300695E-3},{"$f":"Inputparam!AF48","v":-2.3450734609581358E-3},{"$f":"Inputparam!AG48","v":-2.515690095720835E-3},{"$f":"Inputparam!AH48","v":-2.6626870927243251E-3},{"$f":"Inputparam!AI48","v":-2.7886937091875508E-3},{"$f":"Inputparam!AJ48","v":-2.8960485121649615E-3},{"$f":"Inputparam!AK48","v":-2.9868323341978309E-3},{"$f":"Inputparam!AL48","v":-3.0628973153443706E-3},{"$f":"Inputparam!AM48","v":-3.1258925316466346E-3},{"$f":"Inputparam!AN48","v":-3.1772866394487176E-3},{"$f":"Inputparam!AO48","v":-3.218387905293274E-3},{"$f":"Inputparam!AP48","v":-3.2503619411285989E-3},{"$f":"Inputparam!AQ48","v":-3.2742474217528628E-3},{"$f":"Inputparam!AR48","v":-3.2909700253810348E-3},{"$f":"Inputparam!AS48","v":-3.3329855522261642E-3},{"$f":"Inputparam!AT48","v":-3.3968889938782443E-3},{"$f":"Inputparam!AU48","v":-3.4796510185400864E-3},{"$f":"Inputparam!AV48","v":-3.5785777780458217E-3},{"$f":"Inputparam!AW48","v":-3.6912749949611356E-3},{"$f":"Inputparam!AX48","v":-3.8156158741260437E-3},{"$f":"Inputparam!AY48","v":-3.9497124318638166E-3},{"$f":"Inputparam!AZ48","v":-4.0918898790301972E-3}]
[null,{"$f":"_up","v":"nach oben"},{"$f":"Inputparam!C49","v":-1.1520539418498177E-2},{"$f":"Inputparam!D49","v":-1.6882083168059725E-2},{"$f":"Inputparam!E49","v":-1.8653447411214774E-2},{"$f":"Inputparam!F49","v":-1.8006846503401785E-2},{"$f":"Inputparam!G49","v":-1.5655498330869433E-2},{"$f":"Inputparam!H49","v":-6.7004986342420247E-2},{"$f":"Inputparam!I49","v":-6.9501423267949169E-2},{"$f":"Inputparam!J49","v":-7.0099741904671053E-2},{"$f":"Inputparam!K49","v":-6.9013687900078335E-2},{"$f":"Inputparam!L49","v":-6.718186844023144E-2},{"$f":"Inputparam!M49","v":-6.4581469825725102E-2},{"$f":"Inputparam!N49","v":-6.3567399429707905E-2},{"$f":"Inputparam!O49","v":-6.4337995280577265E-2},{"$f":"Inputparam!P49","v":-6.7121760553490839E-2},{"$f":"Inputparam!Q49","v":-7.215506243528802E-2},{"$f":"Inputparam!R49","v":-7.9641115048870503E-2},{"$f":"Inputparam!S49","v":-8.9651483291857792E-2},{"$f":"Inputparam!T49","v":-0.10174021117255561},{"$f":"Inputparam!U49","v":-0.11591637328407778},{"$f":"Inputparam!V49","v":2.4795980955031882E-2},{"$f":"Inputparam!W49","v":1.1869222277235081E-2},{"$f":"Inputparam!X49","v":-1.4187830754297526E-4},{"$f":"Inputparam!Y49","v":-1.1111644163688372E-2},{"$f":"Inputparam!Z49","v":-2.0929599321575343E-2},{"$f":"Inputparam!AA49","v":-2.9498766377986763E-2},{"$f":"Inputparam!AB49","v":-3.6734018565836024E-2},{"$f":"Inputparam!AC49","v":-4.256050520647392E-2},{"$f":"Inputparam!AD49","v":-4.691257020200057E-2},{"$f":"Inputparam!AE49","v":-4.97343319353305E-2},{"$f":"Inputparam!AF49","v":-5.0980646910801175E-2},{"$f":"Inputparam!AG49","v":-5.0618023997935246E-2},{"$f":"Inputparam!AH49","v":-5.0230844112687301E-2},{"$f":"Inputparam!AI49","v":-4.9822555660029022E-2},{"$f":"Inputparam!AJ49","v":-4.9396219676061781E-2},{"$f":"Inputparam!AK49","v":-4.8954553304880521E-2},{"$f":"Inputparam!AL49","v":-4.8499968215839129E-2},{"$f":"Inputparam!AM49","v":-4.803460458856712E-2},{"$f":"Inputparam!AN49","v":-4.756036120751117E-2},{"$f":"Inputparam!AO49","v":-4.7078922135500134E-2},{"$f":"Inputparam!AP49","v":-4.659178037432854E-2},{"$f":"Inputparam!AQ49","v":-4.6100258867770028E-2},{"$f":"Inputparam!AR49","v":-4.5605529157735747E-2},{"$f":"Inputparam!AS49","v":-4.5142200422096046E-2},{"$f":"Inputparam!AT49","v":-4.470679470663963E-2},{"$f":"Inputparam!AU49","v":-4.4296210604944153E-2},{"$f":"Inputparam!AV49","v":-4.3907683054994817E-2},{"$f":"Inputparam!AW49","v":-4.3538747415957646E-2},{"$f":"Inputparam!AX49","v":-4.3187207369606906E-2},{"$f":"Inputparam!AY49","v":-4.28511062394763E-2},{"$f":"Inputparam!AZ49","v":-4.2528701363988897E-2}]
[]
[null,"CHF Zeros  20-50 Y"]
[null,{"$f":"_down","v":"nach unten"},{"$f":"Inputparam!C52","v":-1.1520539418498177E-2},{"$f":"Inputparam!D52","v":-1.7878607676184211E-2},{"$f":"Inputparam!E52","v":-2.1732306372614585E-2},{"$f":"Inputparam!F52","v":-2.4331841522542752E-2},{"$f":"Inputparam!G52","v":-2.6460210500482972E-2},{"$f":"Inputparam!H52","v":-2.833472814427529E-2},{"$f":"Inputparam!I52","v":-2.9398841264030473E-2},{"$f":"Inputparam!J52","v":-2.9540867885577415E-2},{"$f":"Inputparam!K52","v":-2.8912871026704923E-2},{"$f":"Inputparam!L52","v":-2.8439279278446361E-2},{"$f":"Inputparam!M52","v":-2.8037736911399214E-2},{"$f":"Inputparam!N52","v":-2.9287510250629367E-2},{"$f":"Inputparam!O52","v":-3.2380313426404683E-2},{"$f":"Inputparam!P52","v":-3.7550238603890618E-2},{"$f":"Inputparam!Q52","v":-4.5049099187073671E-2},{"$f":"Inputparam!R52","v":-5.5096803086687962E-2},{"$f":"Inputparam!S52","v":-6.7759298971711734E-2},{"$f":"Inputparam!T52","v":-8.3089043273992691E-2},{"$f":"Inputparam!U52","v":-0.10117095506183693},{"$f":"Inputparam!V52","v":7.1315840639653794E-2},{"$f":"Inputparam!W52","v":5.6180253918309164E-2},{"$f":"Inputparam!X52","v":4.1828422640222795E-2},{"$f":"Inputparam!Y52","v":2.8444285870723451E-2},{"$f":"Inputparam!Z52","v":1.6199655677447744E-2},{"$f":"Inputparam!AA52","v":5.2555541642578252E-3},{"$f":"Inputparam!AB52","v":-4.2364149705684806E-3},{"$f":"Inputparam!AC52","v":-1.2132685911462548E-2},{"$f":"Inputparam!AD52","v":-1.8296882910498802E-2},{"$f":"Inputparam!AE52","v":-2.2601060776094473E-2},{"$f":"Inputparam!AF52","v":-2.4927509287656413E-2},{"$f":"Inputparam!AG52","v":-2.5170585275287927E-2},{"$f":"Inputparam!AH52","v":-2.538274497487758E-2},{"$f":"Inputparam!AI52","v":-2.5567085291514635E-2},{"$f":"Inputparam!AJ52","v":-2.5726388848754667E-2},{"$f":"Inputparam!AK52","v":-2.5863156984557545E-2},{"$f":"Inputparam!AL52","v":-2.5979639072002847E-2},{"$f":"Inputparam!AM52","v":-2.6077858614301785E-2},{"$f":"Inputparam!AN52","v":-2.6159636501074557E-2},{"$f":"Inputparam!AO52","v":-2.6226611760520768E-2},{"$f":"Inputparam!AP52","v":-2.6280260097732766E-2},{"$f":"Inputparam!AQ52","v":-2.6321910471942989E-2},{"$f":"Inputparam!AR52","v":-2.6352759933701675E-2},{"$f":"Inputparam!AS52","v":-2.6423909479668994E-2},{"$f":"Inputparam!AT52","v":-2.6531214900144429E-2},{"$f":"Inputparam!AU52","v":-2.6670936734932926E-2},{"$f":"Inputparam!AV52","v":-2.6839700820276979E-2},{"$f":"Inputparam!AW52","v":-2.7034462680356253E-2},{"$f":"Inputparam!AX52","v":-2.7252475389031305E-2},{"$f":"Inputparam!AY52","v":-2.7491260563679898E-2},{"$f":"Inputparam!AZ52","v":-2.7748582186032156E-2}]
[null,{"$f":"_up","v":"nach oben"},{"$f":"Inputparam!C53","v":-1.1520539418498177E-2},{"$f":"Inputparam!D53","v":-1.7878607676184211E-2},{"$f":"Inputparam!E53","v":-2.1732306372614585E-2},{"$f":"Inputparam!F53","v":-2.4331841522542752E-2},{"$f":"Inputparam!G53","v":-2.6460210500482972E-2},{"$f":"Inputparam!H53","v":-2.833472814427529E-2},{"$f":"Inputparam!I53","v":-2.9398841264030473E-2},{"$f":"Inputparam!J53","v":-2.9540867885577415E-2},{"$f":"Inputparam!K53","v":-2.8912871026704923E-2},{"$f":"Inputparam!L53","v":-2.8439279278446361E-2},{"$f":"Inputparam!M53","v":-2.8037736911399214E-2},{"$f":"Inputparam!N53","v":-2.5495839962808131E-2},{"$f":"Inputparam!O53","v":-2.088725138308567E-2},{"$f":"Inputparam!P53","v":-1.433613053726801E-2},{"$f":"Inputparam!Q53","v":-5.9933565936105548E-3},{"$f":"Inputparam!R53","v":4.0126620458451612E-3},{"$f":"Inputparam!S53","v":1.5698333628823447E-2},{"$f":"Inputparam!T53","v":2.9085928046023057E-2},{"$f":"Inputparam!U53","v":4.416032750185539E-2},{"$f":"Inputparam!V53","v":-9.6141552359657934E-2},{"$f":"Inputparam!W53","v":-8.3441211899800027E-2},{"$f":"Inputparam!X53","v":-7.2044966990784443E-2},{"$f":"Inputparam!Y53","v":-6.1930406486067402E-2},{"$f":"Inputparam!Z53","v":-5.3080110607747644E-2},{"$f":"Inputparam!AA53","v":-4.5479427397033145E-2},{"$f":"Inputparam!AB53","v":-3.9114817788808653E-2},{"$f":"Inputparam!AC53","v":-3.3972648309198883E-2},{"$f":"Inputparam!AD53","v":-3.0038627188312073E-2},{"$f":"Inputparam!AE53","v":-2.7298628663605329E-2},{"$f":"Inputparam!AF53","v":-2.5739766137452436E-2},{"$f":"Inputparam!AG53","v":-2.5351389970362681E-2},{"$f":"Inputparam!AH53","v":-2.4950680455109508E-2},{"$f":"Inputparam!AI53","v":-2.4540355694078531E-2},{"$f":"Inputparam!AJ53","v":-2.4122784309543732E-2},{"$f":"Inputparam!AK53","v":-2.370002811434857E-2},{"$f":"Inputparam!AL53","v":-2.3273879475149473E-2},{"$f":"Inputparam!AM53","v":-2.2845894060624206E-2},{"$f":"Inputparam!AN53","v":-2.2417419569868813E-2},{"$f":"Inputparam!AO53","v":-2.1989620953712208E-2},{"$f":"Inputparam!AP53","v":-2.1563502572214954E-2},{"$f":"Inputparam!AQ53","v":-2.1139927672047976E-2},{"$f":"Inputparam!AR53","v":-2.0719635516948776E-2},{"$f":"Inputparam!AS53","v":-2.0324588063361182E-2},{"$f":"Inputparam!AT53","v":-1.9951929040725624E-2},{"$f":"Inputparam!AU53","v":-1.9599139910654428E-2},{"$f":"Inputparam!AV53","v":-1.9264000565243522E-2},{"$f":"Inputparam!AW53","v":-1.8944554565337002E-2},{"$f":"Inputparam!AX53","v":-1.8639078395363995E-2},{"$f":"Inputparam!AY53","v":-1.8346054271732026E-2},{"$f":"Inputparam!AZ53","v":-1.8064146095122802E-2}]
[]
[null,{"$f":"_Information","v":"Nur zur Information"}]
[]
[null,{"$f":"_NL_UVG_Info","v":"Verpflichtungen des UVG-Bestandes vor Berücksichtigung der Finanzierung der Teuerungszulagen gemäss Art. 90a UVG"}]
[null,{"$f":"_NL_UVG_BE","v":"Marktkonsistenter Wert der UVG-Leistungen"},{"$f":" _million & \" CHF\"","v":"in Mio. CHF"}]
[null,{"$f":"VLOOKUP(\"T.13.08\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     UVG-Renten inklusive Teuerungszulagen:"},{"$f":"$N$38+$N$41","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"          (L1) UVG-Grundrente"}]
[null,{"$f":"VLOOKUP(\"T.13.09\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"          (L2) Verpflichtung für die Zahlungen der Teuerungszulagen"}]
[null,{"$f":"VLOOKUP(\"T.13.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     (L3.1) UVG-Rückstellungen für Langfristleistungen"},{"$f":"$E$39","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     (L3.2) UVG-Rückstellungen für Kurzfristleistungen"},{"$f":"$E$40","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Total Verpflichtungen des UVG-Bestandes"},{"$f":"SUM(C83:C87)","v":0}]

{"sheet":"NL_MVM","index":13,"n_rows":84,"n_cols":55,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[16,{"$f":"_NL_MVM","v":"Schadenversicherung: Mindestbetrag"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,{"$f":"_CoC","v":"Kapitalkostensatz"},{"$f":"CoC","v":0.06}]
[]
[null,{"$f":"_MVM&\", \"&_disc&CHAR(10)&_Sum_of_PV_of_CoC&\" \"&_million&\" \"&_SST_currency","v":"Mindestbetrag, diskontiert\nSumme diskontierter zukünftiger Kapitalkosten in Mio. SST-Währung"},{"$f":"IF($C$69=0,$C$84,$C$69)","v":0}]
[]
[null,null,{"$f":"_comment","v":"Bemerkungen"},{"$f":"_risk_run_off","v":"Risikoabwicklung"},{"$f":"_undisc & \" \" & _million & \" \" & sst_curr","v":"nicht diskontiert in Mio. CHF"},{"$f":"_undisc & \" \" & _million & \" \" & sst_curr","v":"nicht diskontiert in Mio. CHF"},{"$f":"_undisc &\" \" & _million & \" \" & sst_curr","v":"nicht diskontiert in Mio. CHF"},{"$f":"_undisc &\" \" & _million & \" \" & sst_curr","v":"nicht diskontiert in Mio. CHF"},{"$f":"_undisc & \" \" & _million & \" \" & sst_curr","v":"nicht diskontiert in Mio. CHF"},{"$f":"_ES_centred & \" \" & current_year & \" \" & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) 2024 in Mio. CHF"}]
[null,{"$f":"VLOOKUP(\"T.17.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Bilanzzeitpunkt (Erwartungswert zum Zeitpunkt t=0)"},null,null,"NL_CH_Direct","NL_Non_CH_Direct","NL_Active_RI",{"$f":"DATE(current_year,1,1)","v":"2024-01-01"},{"$f":"DATE(current_year,12,31)","v":"2024-12-31"},{"$f":"VLOOKUP(\"T.17.23\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Quelle (default): NL_Distributions oder direkte Berechnung, falls möglich"}]
[null,{"$f":"VLOOKUP(\"T.17.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rückstellungen für PY"},{"$f":"VLOOKUP(\"T.17.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rückstellungen zu t=0"},"proportional to PY risk",{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,6,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,6,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,7,FALSE)","v":0},{"$f":"SUM(E10:G10)","v":0},null,{"$f":"NL_Input_SST_Template!E98","v":0}]
[null,{"$f":"VLOOKUP(\"T.17.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete Schäden für CY"},{"$f":"VLOOKUP(\"T.17.06\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Aggregat aus Normalschäden, Gross-und Kumulschäden und NatCat zu t=1"},"proportional to CY risk",{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,IF(Net,17,16),FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,IF(Net,17,16),FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,IF(Net,18,17),FALSE)","v":0},null,{"$f":"SUM(E11:G11)","v":0},{"$f":"NL_Input_SST_Template!E102","v":0}]
[null,{"$f":"VLOOKUP(\"T.17.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete Schäden für URR"},{"$f":"VLOOKUP(\"T.17.08\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"URR zu t=1"},"proportional to URR risk",{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,IF(Net,19,18),FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,IF(Net,19,18),FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,IF(Net,20,19),FALSE)","v":0},null,{"$f":"SUM(E12:G12)","v":0},{"$f":"NL_Input_SST_Template!E106","v":0}]
[null,{"$f":"_CreditRisk","v":"Kreditrisiko"},null,null,null,null,null,{"$f":"NL_Input_SST_Template!$I$128","v":0},null,{"$f":"$H13*0.08","v":0}]
[null,{"$f":"_Scenario & \" \" & 1","v":"Szenario 1"}]
[null,{"$f":"_Scenario & \" \" & 2","v":"Szenario 2"}]
[null,{"$f":"_Scenario & \" \" & 3","v":"Szenario 3"}]
[]
[null,{"$f":"_SST_currency","v":"SST-Währung"},{"$f":"_maturity","v":"Fälligkeit (in Jahren)"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"_YieldCurve","v":"Zinskurve"},{"$f":"sst_curr","v":"CHF"},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),D18)","v":1.2552906673953368E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),E18)","v":9.924402445420144E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),F18)","v":8.4294214560367564E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),G18)","v":7.601194002552214E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),H18)","v":7.1448094522301719E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),I18)","v":6.89155108479933E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),J18)","v":6.7476641233279455E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),K18)","v":6.6611464586359137E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),L18)","v":6.6029315686653156E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),M18)","v":6.5566620593309199E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),N18)","v":6.4881331718653623E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),O18)","v":6.4111868984957354E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),P18)","v":6.3453237541470919E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),Q18)","v":6.3039839971597011E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),R18)","v":6.29673937054398E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),S18)","v":6.3277016775480366E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),T18)","v":6.388972424950623E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),U18)","v":6.4721551587130222E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),V18)","v":6.5709782633056601E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),W18)","v":6.6807205545769133E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),X18)","v":6.7978071665710793E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),Y18)","v":6.9195204799945564E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),Z18)","v":7.0437902805831065E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AA18)","v":7.1690394310437444E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AB18)","v":7.2940690443898948E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AC18)","v":7.4179721583444991E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AD18)","v":7.5400682337005698E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AE18)","v":7.6598530415883381E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AF18)","v":7.7769600413304385E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AG18)","v":7.8911304192104126E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AH18)","v":8.0021897115420959E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AI18)","v":8.1100294726521582E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AJ18)","v":8.214592835970258E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AK18)","v":8.3158630990101123E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AL18)","v":8.4138546710452733E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AM18)","v":8.5086058768315542E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AN18)","v":8.6001732254898933E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AO18)","v":8.6886268410804046E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AP18)","v":8.7740468178787445E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AQ18)","v":8.856520314286298E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AR18)","v":8.9361392385465255E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AS18)","v":9.0129984098779037E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AT18)","v":9.0871941023533687E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AU18)","v":9.1588228974750496E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AV18)","v":9.2279807860322638E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AW18)","v":9.2947624714476706E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AX18)","v":9.3592608360248963E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AY18)","v":9.4215665388821535E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AZ18)","v":9.4817677202463369E-3},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),BA18)","v":9.5399497915298337E-3}]
[null,{"$f":"VLOOKUP(\"T.17.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Diskontfaktoren"},null,{"$f":"1/(1+D19)^D18","v":0.98760271528409582},0.98044281436791059,0.97513215181937152,0.97016433726988094,0.96502909180346796,0.95963000782745567,0.95401584016933672,0.94827335187966111,0.94248898255274882,0.93673710556795975,0.93133248920471134,0.92617815399362657,0.92106137973398605,0.9157803294657314,0.91014171025788204,0.90400150547283176,0.89738792527502131,0.89036533427425746,0.88299107465141324,0.87531621552323968,0.86738622254599129,0.85924155624490517,0.85091820665373696,0.84244817104131409,0.83385988078125184,0.82517858277637035,0.81642668027366316,0.80762403739104538,0.79878825121741903,0.78993489493652258,0.78107773505815892,0.77222892551200484,{"$f":"1/(1+AJ19)^AJ18","v":0.76339918106627835},0.75459793227132499,0.74583346389436789,0.73711303860210797,0.7284430074612529,0.71982890865977844,0.71127555570257017,0.7027871162016508,0.69436718226205407,0.68601883335775393,0.6777446924971483,0.66954697639214467,0.66142754026935346,0.653387917893543,0.64542935731315509,0.63755285278324236,0.62975917327282283,0.62204888792028257]
[]
[null,{"$f":"_IncPP","v":"Inkrementelle Zahlungsmuster"},0,{"$f":"C22+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor","v":"Barwertfaktor"}]
[{"$f":"SUM(C23:BA23)","v":0},{"$f":"VLOOKUP(\"T.17.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Gesamtauszahlungsmuster für PY"},{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_PY_Pattern,C$22+4,FALSE)*$E$10+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,C$22+4,FALSE)*$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,C$22+5,FALSE)*$G$10)/IF($H$10=0,1,$H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_PY_Pattern,AI$22+4,FALSE)*$E$10+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AI$22+4,FALSE)*$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AI$22+5,FALSE)*$G$10)/IF($H$10=0,1,$H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(C23:AZ23,$C$22:$AZ$22+1)","v":0},{"$f":"SUMPRODUCT(C23:AZ23,discount_factors_sst_curr)","v":0}]
[{"$f":"SUM(C24:BA24)","v":0},{"$f":"VLOOKUP(\"T.17.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Gesamtauszahlungsmuster für CY"},{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,C$22+4,FALSE)*$E$11+VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,C$22+4,FALSE)*$F$11+VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,C$22+5,FALSE)*$G$11)/IF($I$11=0,1,$I$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,AI$22+4,FALSE)*$E$11+VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,AI$22+4,FALSE)*$F$11+VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,AI$22+5,FALSE)*$G$11)/IF($I$11=0,1,$I$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT(C24:AZ24,$C$22:$AZ$22+1)","v":0},{"$f":"SUMPRODUCT(C24:AZ24,discount_factors_sst_curr)","v":0}]
[0,{"$f":"VLOOKUP(\"T.17.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Gesamtauszahlungsmuster für URR (1 Anfalljahr)"},null,{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_URR_1yr_Pattern,D$22+4,FALSE)*$E$12+VLOOKUP(\"Total\",NL_Non_CH_Direct_URR_1yr_Pattern,D$22+4,FALSE)*$F$12+VLOOKUP(\"Total\",NL_Active_RI_URR_1yr_Pattern,D$22+5,FALSE)*$G$12)/IF($I$12=0,1,$I$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_URR_1yr_Pattern,AJ$22+4,FALSE)*$E$12+VLOOKUP(\"Total\",NL_Non_CH_Direct_URR_1yr_Pattern,AJ$22+4,FALSE)*$F$12+VLOOKUP(\"Total\",NL_Active_RI_URR_1yr_Pattern,AJ$22+5,FALSE)*$G$12)/IF($I$12=0,1,$I$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMPRODUCT(C25:AZ25,discount_factors_sst_curr)","v":0}]
[{"$f":"SUM(C26:AZ26)","v":0},{"$f":"VLOOKUP(\"T.17.12a\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Gesamtauszahlungsmuster für URR "},null,{"$f":"IFERROR( SUMPRODUCT( INDEX(D$29:$D$29,N(IF({1},D$22-D$22:$D$22+1))),D$25:$D$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:E$29,N(IF({1},E$22-$D$22:E$22+1))),$D$25:E$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:F$29,N(IF({1},F$22-$D$22:F$22+1))),$D$25:F$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:G$29,N(IF({1},G$22-$D$22:G$22+1))),$D$25:G$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:H$29,N(IF({1},H$22-$D$22:H$22+1))),$D$25:H$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:I$29,N(IF({1},I$22-$D$22:I$22+1))),$D$25:I$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:J$29,N(IF({1},J$22-$D$22:J$22+1))),$D$25:J$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:K$29,N(IF({1},K$22-$D$22:K$22+1))),$D$25:K$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:L$29,N(IF({1},L$22-$D$22:L$22+1))),$D$25:L$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:M$29,N(IF({1},M$22-$D$22:M$22+1))),$D$25:M$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:N$29,N(IF({1},N$22-$D$22:N$22+1))),$D$25:N$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:O$29,N(IF({1},O$22-$D$22:O$22+1))),$D$25:O$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:P$29,N(IF({1},P$22-$D$22:P$22+1))),$D$25:P$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:Q$29,N(IF({1},Q$22-$D$22:Q$22+1))),$D$25:Q$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:R$29,N(IF({1},R$22-$D$22:R$22+1))),$D$25:R$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:S$29,N(IF({1},S$22-$D$22:S$22+1))),$D$25:S$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:T$29,N(IF({1},T$22-$D$22:T$22+1))),$D$25:T$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:U$29,N(IF({1},U$22-$D$22:U$22+1))),$D$25:U$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:V$29,N(IF({1},V$22-$D$22:V$22+1))),$D$25:V$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:W$29,N(IF({1},W$22-$D$22:W$22+1))),$D$25:W$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:X$29,N(IF({1},X$22-$D$22:X$22+1))),$D$25:X$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:Y$29,N(IF({1},Y$22-$D$22:Y$22+1))),$D$25:Y$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:Z$29,N(IF({1},Z$22-$D$22:Z$22+1))),$D$25:Z$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AA$29,N(IF({1},AA$22-$D$22:AA$22+1))),$D$25:AA$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AB$29,N(IF({1},AB$22-$D$22:AB$22+1))),$D$25:AB$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AC$29,N(IF({1},AC$22-$D$22:AC$22+1))),$D$25:AC$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AD$29,N(IF({1},AD$22-$D$22:AD$22+1))),$D$25:AD$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AE$29,N(IF({1},AE$22-$D$22:AE$22+1))),$D$25:AE$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AF$29,N(IF({1},AF$22-$D$22:AF$22+1))),$D$25:AF$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AG$29,N(IF({1},AG$22-$D$22:AG$22+1))),$D$25:AG$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AH$29,N(IF({1},AH$22-$D$22:AH$22+1))),$D$25:AH$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AI$29,N(IF({1},AI$22-$D$22:AI$22+1))),$D$25:AI$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AJ$29,N(IF({1},AJ$22-$D$22:AJ$22+1))),$D$25:AJ$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AK$29,N(IF({1},AK$22-$D$22:AK$22+1))),$D$25:AK$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AL$29,N(IF({1},AL$22-$D$22:AL$22+1))),$D$25:AL$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AM$29,N(IF({1},AM$22-$D$22:AM$22+1))),$D$25:AM$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AN$29,N(IF({1},AN$22-$D$22:AN$22+1))),$D$25:AN$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AO$29,N(IF({1},AO$22-$D$22:AO$22+1))),$D$25:AO$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AP$29,N(IF({1},AP$22-$D$22:AP$22+1))),$D$25:AP$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AQ$29,N(IF({1},AQ$22-$D$22:AQ$22+1))),$D$25:AQ$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AR$29,N(IF({1},AR$22-$D$22:AR$22+1))),$D$25:AR$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AS$29,N(IF({1},AS$22-$D$22:AS$22+1))),$D$25:AS$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AT$29,N(IF({1},AT$22-$D$22:AT$22+1))),$D$25:AT$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AU$29,N(IF({1},AU$22-$D$22:AU$22+1))),$D$25:AU$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AV$29,N(IF({1},AV$22-$D$22:AV$22+1))),$D$25:AV$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AW$29,N(IF({1},AW$22-$D$22:AW$22+1))),$D$25:AW$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AX$29,N(IF({1},AX$22-$D$22:AX$22+1))),$D$25:AX$25),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($D$29:AY$29,N(IF({1},AY$22-$D$22:AY$22+1))),$D$25:AY$25),0)","v":0},{"$f":"IF(SUM($D26:AY26)=0,0,1-SUM($D26:AY26))","v":0},null,{"$f":"SUMPRODUCT(C26:AZ26,$C$22:$AZ$22+1)","v":0},{"$f":"SUMPRODUCT(C26:AZ26,discount_factors_sst_curr)","v":0}]
[]
[null,{"$f":"VLOOKUP(\"T.17.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Premium Pattern"},{"$f":"current_year","v":2024},{"$f":"C28+1","v":2025},{"$f":"D28+1","v":2026},2027,2028,2029,2030,2031,{"$f":"J28+1","v":2032},{"$f":"K28+1","v":2033},{"$f":"L28+1","v":2034}]
[{"$f":"SUM(C29:M29)","v":0},{"$f":"VLOOKUP(\"T.17.14\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"inkrementelles Earning-Muster für die unverdiente Prämie"},null,{"$f":"IFERROR((VLOOKUP(\"Total\",NL_CH_Direct_URR_EarningPattern,D$22+4,FALSE)*VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,IF(Net,9,8),FALSE)+VLOOKUP(\"Total\",NL_Non_CH_Direct_URR_EarningPattern,D$22+4,FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,IF(Net,9,8),FALSE)+VLOOKUP(\"Total\",NL_Active_RI_URR_EarningPattern,D$22+5,FALSE)*VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,IF(Net,10,9),FALSE))/SUM(VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,IF(Net,9,8),FALSE),VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,IF(Net,9,8),FALSE),VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,IF(Net,10,9),FALSE)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(\"T.17.15\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Risk run off pattern"},{"$f":"1-SUM($C$29:C$29)","v":1},{"$f":"1-SUM($C$29:D$29)","v":1},{"$f":"1-SUM($C$29:E$29)","v":1},{"$f":"1-SUM($C$29:F$29)","v":1},{"$f":"1-SUM($C$29:G$29)","v":1},{"$f":"1-SUM($C$29:H$29)","v":1},{"$f":"1-SUM($C$29:I$29)","v":1},{"$f":"1-SUM($C$29:J$29)","v":1},{"$f":"1-SUM($C$29:K$29)","v":1},{"$f":"1-SUM($C$29:L$29)","v":1},{"$f":"1-SUM($C$29:M$29)","v":1},{"$f":"1-SUM($C$29:$M$29)","v":1},{"$f":"1-SUM($C$29:$M$29)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"VLOOKUP(\"T.17.16\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Monetärer Betrag der erwarteten Zahlungen in Mio. CHF"},{"$f":"current_year","v":2024},{"$f":"C32+1","v":2025},{"$f":"D32+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[null,"PY",{"$f":"$H$10*C23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$10*AI23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CY",{"$f":"$I$11*C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$11*AI24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"URR",null,{"$f":"D$26*$I$12","v":0},{"$f":"E$26*$I$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C33:C35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI33:AI35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"VLOOKUP(\"T.17.17\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete Eingangsrückstellungen für verdientes Geschäft zu Beginn des Jahres"},{"$f":"current_year","v":2024},{"$f":"C38+1","v":2025},{"$f":"D38+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[null,"PY-Claims",{"$f":"$H$10","v":0},{"$f":"(1-SUM($C$23:C$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:D$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:E$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:F$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:G$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:H$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:I$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:J$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:K$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:L$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:M$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:N$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:O$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:P$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:Q$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:R$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:S$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:T$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:U$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:V$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:W$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:X$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:Y$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:Z$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AA$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AB$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AC$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AD$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AE$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AF$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AG$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AH$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AI$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AJ$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AK$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AL$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AM$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AN$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AO$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AP$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AQ$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AR$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AS$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AT$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AU$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AV$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AW$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AX$23))*$H$10","v":0},{"$f":"(1-SUM($C$23:AY$23))*$H$10","v":0}]
[null,"CY-Claims",null,{"$f":"(1-SUM($C$24:C$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:D$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:E$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:F$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:G$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:H$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:I$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:J$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:K$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:L$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:M$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:N$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:O$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:P$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:Q$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:R$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:S$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:T$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:U$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:V$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:W$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:X$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:Y$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:Z$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AA$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AB$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AC$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AD$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AE$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AF$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AG$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AH$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AI$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AJ$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AK$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AL$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AM$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AN$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AO$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AP$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AQ$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AR$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AS$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AT$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AU$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AV$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AW$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AX$24))*$I$11","v":0},{"$f":"(1-SUM($C$24:AY$24))*$I$11","v":0}]
[null,"URR-Claims",null,null,{"$f":"(1-SUM($D$26:D$26))*$I$12-E44-E45","v":0},{"$f":"(1-SUM($D$26:E$26))*$I$12-F44-F45","v":0},{"$f":"(1-SUM($D$26:F$26))*$I$12-G44-G45","v":0},{"$f":"(1-SUM($D$26:G$26))*$I$12-H44-H45","v":0},{"$f":"(1-SUM($D$26:H$26))*$I$12-I44-I45","v":0},{"$f":"(1-SUM($D$26:I$26))*$I$12-J44-J45","v":0},{"$f":"(1-SUM($D$26:J$26))*$I$12-K44-K45","v":0},{"$f":"(1-SUM($D$26:K$26))*$I$12-L44-L45","v":0},{"$f":"(1-SUM($D$26:L$26))*$I$12-M44-M45","v":0},{"$f":"(1-SUM($D$26:M$26))*$I$12-N44-N45","v":0},{"$f":"(1-SUM($D$26:N$26))*$I$12-O44-O45","v":0},{"$f":"(1-SUM($D$26:O$26))*$I$12-P44-P45","v":0},{"$f":"(1-SUM($D$26:P$26))*$I$12-Q44-Q45","v":0},{"$f":"(1-SUM($D$26:Q$26))*$I$12-R44-R45","v":0},{"$f":"(1-SUM($D$26:R$26))*$I$12-S44-S45","v":0},{"$f":"(1-SUM($D$26:S$26))*$I$12-T44-T45","v":0},{"$f":"(1-SUM($D$26:T$26))*$I$12-U44-U45","v":0},{"$f":"(1-SUM($D$26:U$26))*$I$12-V44-V45","v":0},{"$f":"(1-SUM($D$26:V$26))*$I$12-W44-W45","v":0},{"$f":"(1-SUM($D$26:W$26))*$I$12-X44-X45","v":0},{"$f":"(1-SUM($D$26:X$26))*$I$12-Y44-Y45","v":0},{"$f":"(1-SUM($D$26:Y$26))*$I$12-Z44-Z45","v":0},{"$f":"(1-SUM($D$26:Z$26))*$I$12-AA44-AA45","v":0},{"$f":"(1-SUM($D$26:AA$26))*$I$12-AB44-AB45","v":0},{"$f":"(1-SUM($D$26:AB$26))*$I$12-AC44-AC45","v":0},{"$f":"(1-SUM($D$26:AC$26))*$I$12-AD44-AD45","v":0},{"$f":"(1-SUM($D$26:AD$26))*$I$12-AE44-AE45","v":0},{"$f":"(1-SUM($D$26:AE$26))*$I$12-AF44-AF45","v":0},{"$f":"(1-SUM($D$26:AF$26))*$I$12-AG44-AG45","v":0},{"$f":"(1-SUM($D$26:AG$26))*$I$12-AH44-AH45","v":0},{"$f":"(1-SUM($D$26:AH$26))*$I$12-AI44-AI45","v":0},{"$f":"(1-SUM($D$26:AI$26))*$I$12-AJ44-AJ45","v":0},{"$f":"(1-SUM($D$26:AJ$26))*$I$12-AK44-AK45","v":0},{"$f":"(1-SUM($D$26:AK$26))*$I$12-AL44-AL45","v":0},{"$f":"(1-SUM($D$26:AL$26))*$I$12-AM44-AM45","v":0},{"$f":"(1-SUM($D$26:AM$26))*$I$12-AN44-AN45","v":0},{"$f":"(1-SUM($D$26:AN$26))*$I$12-AO44-AO45","v":0},{"$f":"(1-SUM($D$26:AO$26))*$I$12-AP44-AP45","v":0},{"$f":"(1-SUM($D$26:AP$26))*$I$12-AQ44-AQ45","v":0},{"$f":"(1-SUM($D$26:AQ$26))*$I$12-AR44-AR45","v":0},{"$f":"(1-SUM($D$26:AR$26))*$I$12-AS44-AS45","v":0},{"$f":"(1-SUM($D$26:AS$26))*$I$12-AT44-AT45","v":0},{"$f":"(1-SUM($D$26:AT$26))*$I$12-AU44-AU45","v":0},{"$f":"(1-SUM($D$26:AU$26))*$I$12-AV44-AV45","v":0},{"$f":"(1-SUM($D$26:AV$26))*$I$12-AW44-AW45","v":0},{"$f":"(1-SUM($D$26:AW$26))*$I$12-AX44-AX45","v":0},{"$f":"(1-SUM($D$26:AX$26))*$I$12-AY44-AY45","v":0},{"$f":"(1-SUM($D$26:AY$26))*$I$12-AZ44-AZ45","v":0}]
[null,"Total",{"$f":"SUM(C39:C41)","v":0},0,0,0,0,0,{"$f":"SUM(I39:I41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CY-\" & _Claims","v":"CY-Schäden"},{"$f":"$I$11","v":0},{"$f":"$I$12*D29","v":0},0,0,0,0,0,0]
[null,{"$f":"\"URR-\" & _Claims","v":"URR-Schäden"},{"$f":"$I$12","v":0},0,0,0,0,0,0,0,{"$f":"$I$12*K30","v":0}]
[]
[null,"Decay factor",{"$f":"current_year","v":2024},{"$f":"C47+1","v":2025},{"$f":"D47+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[null,"PY",null,{"$f":"IFERROR(D$42/$C$42,0)","v":0},{"$f":"IFERROR(E$42/$C$42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CY",null,{"$f":"IFERROR(D$44/$C$44,0)","v":0},{"$f":"IFERROR(E$44/$C$44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"URR",null,{"$f":"D30","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ30","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"_CreditRisk","v":"Kreditrisiko"},null,0.95220891152581955,0.75785379865935798,0.63566384315923219,0.55657930879594975,0.49557983026687019,0.44517188375864242,0.40170158356094821,0.36397402732469553,0.33074019253512943,0.30053019417487636,0.27358850746179525,0.24911152055689925,0.22647056635058746,0.20591820246510328,0.18712901371964,0.15468275905070467,0.14061754136192292,0.1277642560604747,0.11594648757892505,0.10511070665617793,9.5142959581772157E-2,8.6315508319863718E-2,7.8236926162645951E-2,7.0990681087741037E-2,6.4384449618631781E-2,5.8576361137808133E-2,5.3210311039495133E-2,4.8398907533491936E-2,4.3928362380655811E-2,3.9813594561922586E-2,3.600030491853639E-2,3.2510339791648982E-2,2.9305933691641192E-2,2.6347735659983045E-2,2.3620669386749848E-2,2.1107020875752298E-2,1.8813558930804785E-2,1.6718049407262965E-2,1.480541588909586E-2,1.3065726191377915E-2,1.1484151219385888E-2,1.0051704451151723E-2,8.766563446561685E-3,7.6195576743980486E-3,6.6063634242680474E-3,5.7057182945164367E-3,4.9089510377334222E-3,4.2071100453950861E-3,3.592674682013863E-3]
[null,{"$f":"_Scenario & \" \" & 1","v":"Szenario 1"}]
[null,{"$f":"_Scenario & \" \" & 2","v":"Szenario 2"}]
[null,{"$f":"_Scenario & \" \" & 3","v":"Szenario 3"}]
[]
[null,{"$f":"VLOOKUP(\"T.17.18\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Berechnung basierend auf eigene Eingaben (Eingabe optional)"}]
[null,{"$f":"VLOOKUP(\"T.17.19\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zukünftige Expected Shortfalls zu Beginn des Jahres"},{"$f":"current_year","v":2024},{"$f":"C57+1","v":2025},{"$f":"D57+1","v":2026},{"$f":"E57+1","v":2027},{"$f":"F57+1","v":2028},{"$f":"G57+1","v":2029},{"$f":"H57+1","v":2030},{"$f":"I57+1","v":2031},{"$f":"J57+1","v":2032},{"$f":"K57+1","v":2033},{"$f":"L57+1","v":2034},{"$f":"M57+1","v":2035},{"$f":"N57+1","v":2036},{"$f":"O57+1","v":2037},{"$f":"P57+1","v":2038},{"$f":"Q57+1","v":2039},{"$f":"R57+1","v":2040},{"$f":"S57+1","v":2041},{"$f":"T57+1","v":2042},{"$f":"U57+1","v":2043},{"$f":"V57+1","v":2044},{"$f":"W57+1","v":2045},{"$f":"X57+1","v":2046},{"$f":"Y57+1","v":2047},{"$f":"Z57+1","v":2048},{"$f":"AA57+1","v":2049},{"$f":"AB57+1","v":2050},{"$f":"AC57+1","v":2051},{"$f":"AD57+1","v":2052},{"$f":"AE57+1","v":2053},{"$f":"AF57+1","v":2054},{"$f":"AG57+1","v":2055},{"$f":"AH57+1","v":2056},{"$f":"AI57+1","v":2057},{"$f":"AJ57+1","v":2058},{"$f":"AK57+1","v":2059},{"$f":"AL57+1","v":2060},{"$f":"AM57+1","v":2061},{"$f":"AN57+1","v":2062},{"$f":"AO57+1","v":2063},{"$f":"AP57+1","v":2064},{"$f":"AQ57+1","v":2065},{"$f":"AR57+1","v":2066},{"$f":"AS57+1","v":2067},{"$f":"AT57+1","v":2068},{"$f":"AU57+1","v":2069},{"$f":"AV57+1","v":2070},{"$f":"AW57+1","v":2071},{"$f":"AX57+1","v":2072},{"$f":"AY57+1","v":2073}]
[null,"PY"]
[null,"CY"]
[null,"URR"]
[null,{"$f":"_CreditRisk","v":"Kreditrisiko"}]
[null,{"$f":"_Scenario & \" \" & 1","v":"Szenario 1"}]
[null,{"$f":"_Scenario & \" \" & 2","v":"Szenario 2"}]
[null,{"$f":"_Scenario & \" \" & 3","v":"Szenario 3"}]
[null,"Total",null,{"$f":"SUM(D58:D64)","v":0},{"$f":"SUM(E58:E64)","v":0},{"$f":"SUM(F58:F64)","v":0},{"$f":"SUM(G58:G64)","v":0},{"$f":"SUM(H58:H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"_Annual_projected_CoC","v":"Projektion der jährlichen Kapitalkosten"},"Total",{"$f":"current_year+1","v":2025},{"$f":"D67+1","v":2026},{"$f":"E67+1","v":2027},{"$f":"F67+1","v":2028},{"$f":"G67+1","v":2029},{"$f":"H67+1","v":2030},{"$f":"I67+1","v":2031},{"$f":"J67+1","v":2032},{"$f":"K67+1","v":2033},{"$f":"L67+1","v":2034},{"$f":"M67+1","v":2035},{"$f":"N67+1","v":2036},{"$f":"O67+1","v":2037},{"$f":"P67+1","v":2038},{"$f":"Q67+1","v":2039},{"$f":"R67+1","v":2040},{"$f":"S67+1","v":2041},{"$f":"T67+1","v":2042},{"$f":"U67+1","v":2043},{"$f":"V67+1","v":2044},{"$f":"W67+1","v":2045},{"$f":"X67+1","v":2046},{"$f":"Y67+1","v":2047},{"$f":"Z67+1","v":2048},{"$f":"AA67+1","v":2049},{"$f":"AB67+1","v":2050},{"$f":"AC67+1","v":2051},{"$f":"AD67+1","v":2052},{"$f":"AE67+1","v":2053},{"$f":"AF67+1","v":2054},{"$f":"AG67+1","v":2055},{"$f":"AH67+1","v":2056},{"$f":"AI67+1","v":2057},{"$f":"AJ67+1","v":2058},{"$f":"AK67+1","v":2059},{"$f":"AL67+1","v":2060},{"$f":"AM67+1","v":2061},{"$f":"AN67+1","v":2062},{"$f":"AO67+1","v":2063},{"$f":"AP67+1","v":2064},{"$f":"AQ67+1","v":2065},{"$f":"AR67+1","v":2066},{"$f":"AS67+1","v":2067},{"$f":"AT67+1","v":2068},{"$f":"AU67+1","v":2069},{"$f":"AV67+1","v":2070},{"$f":"AW67+1","v":2071},{"$f":"AX67+1","v":2072},{"$f":"AY67+1","v":2073}]
[null,{"$f":"_CoCs","v":"nominale zukünftige Kapitalkosten"},{"$f":"SUM(D68:BA68)","v":0},{"$f":"CoC*D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CoC*AJ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"_PV_of_CoC","v":"Barwert zukünftiger Kapitalkosten"},{"$f":"SUM(D69:BA69)","v":0},{"$f":"D68*E$20","v":0},{"$f":"E68*F$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"VLOOKUP(\"T.17.20\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Berechnungsvorschlag basierend auf Risikowerten (aus dem Template)"}]
[null,{"$f":"VLOOKUP(\"T.17.21\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zukünftige Expected Shortfalls zu Beginn des Jahres"},{"$f":"current_year","v":2024},{"$f":"C72+1","v":2025},{"$f":"D72+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"PY",{"$f":"$J$10","v":0},{"$f":"D$48*$C73","v":0},{"$f":"E$48*$C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(\"T.17.22\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"CY (Aggregat aus Normalschäden, Grossschäden und NatCat)"},{"$f":"$J$11","v":0},{"$f":"D49*$C74","v":0},{"$f":"E49*$C74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"URR",{"$f":"$J$12","v":0},{"$f":"D50*$C75","v":0},{"$f":"E50*$C75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"_CreditRisk","v":"Kreditrisiko"},{"$f":"$J$13","v":0},{"$f":"D$51*$C76","v":0},{"$f":"E$51*$C76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"_Scenario & \" \" & 1","v":"Szenario 1"},{"$f":"$J$14","v":0},{"$f":"D$52*$C77","v":0},{"$f":"E$52*$C77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"_Scenario & \" \" & 2","v":"Szenario 2"},{"$f":"$J$15","v":0},{"$f":"D$53*$C78","v":0},{"$f":"E$53*$C78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"_Scenario & \" \" & 3","v":"Szenario 3"},{"$f":"$J$16","v":0},{"$f":"D$54*$C79","v":0},{"$f":"E$54*$C79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D73:D79)","v":0},{"$f":"SUM(E73:E79)","v":0},{"$f":"SUM(F73:F79)","v":0},{"$f":"SUM(G73:G79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"_Annual_projected_CoC","v":"Projektion der jährlichen Kapitalkosten"},"Total",{"$f":"current_year+1","v":2025},{"$f":"D82+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"_CoCs","v":"nominale zukünftige Kapitalkosten"},{"$f":"SUM(D83:BA83)","v":0},{"$f":"CoC*D80","v":0},{"$f":"CoC*E80","v":0},{"$f":"CoC*F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CoC*AJ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"_PV_of_CoC","v":"Barwert zukünftiger Kapitalkosten"},{"$f":"SUM(D84:BA84)","v":0},{"$f":"D83*E$20","v":0},{"$f":"E83*F$20","v":0},{"$f":"F83*G$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NL_Insurance_Risk","index":14,"n_rows":60,"n_cols":86,"rows_kept":60,"cut":false,"hidden":false,"merged":[[7,82,7,84],[7,4,8,4],[7,13,7,14],[7,15,7,18],[7,24,7,26],[7,73,7,76],[7,65,8,65],[7,71,7,72],[7,45,7,48],[7,34,8,34],[7,43,7,44],[7,54,7,56],[7,51,7,52],[7,79,7,80],[7,21,7,22],[20,60,24,60],[10,60,14,60],[10,1,24,1],[25,1,39,1],[40,1,54,1],[15,60,19,60],[10,30,14,30],[15,30,19,30],[20,30,24,30]]}
[14,{"$f":"_NL_IR","v":"Schadenversicherung: Berechnung des Versicherungsrisikos für PY-Schäden, CY-Normalschäden und URR-Schäden"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do not delete this column",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do not delete this column"]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,{"$f":"_NL_CH_Direct","v":"Schweizer Direktgeschäft"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_NL_Non_CH_Direct","v":"Ausländ. Direktgeschäft"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_NL_RI","v":"Aktive Rückversicherung"}]
[]
[null,{"$f":"_PY_CY_URR_Risks_CH","v":"Rückstellungsrisiken und Kleinschäden ohne Elementarschadenpool"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_PY_CY_URR_Risks","v":"Rückstellungsrisiken und Kleinschäden"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_PY_CY_URR_Risks","v":"Rückstellungsrisiken und Kleinschäden"}]
[null,1,2,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"\"PY: \" & _Reserves_for_SST & \", \" &_disc & CHAR(10) & CHAR(10) & \" CY: Expected  annual gross incurred loss, \" & _undisc &  CHAR(10) &CHAR(10) &\n\" URR: Expected annual (Gross or Net) incurred loss, \" & _undisc","v":"PY: Für Risikomessung verwendete Rückstellungen, diskontiert\n\n CY: Expected  annual gross incurred loss, nicht diskontiert\n\n URR: Expected annual (Gross or Net) incurred loss, nicht diskontiert"},{"$f":"_CY_LL_Threshold_CH_Direct","v":"CY: benutzte Grenze zwischen Gross- und Normalschäden (0.5, 1, 2 oder 5 Mio. CHF)"},{"$f":"_CY_Attr_No","v":"CY: Erwartete Anzahl der Normalschäden"},{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_Model_risk","v":"Modellrisiko"},{"$f":"_Parameter_risk","v":"Parameterrisiko"},{"$f":"_Estimation_Risk","v":"Zufallsrisiko"},{"$f":"_Estimation_Risk","v":"Zufallsrisiko"},"Total",{"$f":"_LN_Parameter","v":"Parameter der Lognormalverteilung"},null,{"$f":"_risk_disc","v":"Risiko, mit Diskonteffekt"},null,null,null,null,null,{"$f":"_LN_Parameter_nach_Schock","v":"Parameter der Lognormalverteilung inklusive Inflationsschock"},null,null,{"$f":"_risk_disc_nach_Schock","v":"Risiko, mit Diskonteffekt inklusive Inflationsschock"},null,null,null,null,null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"\"PY: \" & _Reserves_for_SST & \", \" &_disc & CHAR(10) & CHAR(10) & \" CY: Expected  annual gross incurred loss, \" & _undisc &  CHAR(10) &CHAR(10) &\n\" URR: Expected annual (Gross or Net) incurred loss, \" & _undisc","v":"PY: Für Risikomessung verwendete Rückstellungen, diskontiert\n\n CY: Expected  annual gross incurred loss, nicht diskontiert\n\n URR: Expected annual (Gross or Net) incurred loss, nicht diskontiert"},{"$f":"_CY_LL_Threshold_CH_Direct","v":"CY: benutzte Grenze zwischen Gross- und Normalschäden (0.5, 1, 2 oder 5 Mio. CHF)"},{"$f":"_CY_Attr_No","v":"CY: Erwartete Anzahl der Normalschäden"},{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_Model_risk","v":"Modellrisiko"},{"$f":"_Parameter_risk","v":"Parameterrisiko"},{"$f":"_Estimation_Risk","v":"Zufallsrisiko"},{"$f":"_Estimation_Risk","v":"Zufallsrisiko"},"Total",{"$f":"_LN_Parameter","v":"Parameter der Lognormalverteilung"},null,{"$f":"_risk_disc","v":"Risiko, mit Diskonteffekt"},null,null,null,null,null,{"$f":"_LN_Parameter_nach_Schock","v":"Parameter der Lognormalverteilung inklusive Inflationsschock"},null,null,{"$f":"_risk_disc_nach_Schock","v":"Risiko, mit Diskonteffekt inklusive Inflationsschock"},null,null,null,null,null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},{"$f":"\"PY: \" & _Reserves_for_SST & \", \" &_disc & CHAR(10) & CHAR(10) & \" CY: Expected  annual gross incurred loss, \" & _undisc &  CHAR(10) &CHAR(10) &\n\" URR: Expected annual (Gross or Net) incurred loss, \" & _undisc","v":"PY: Für Risikomessung verwendete Rückstellungen, diskontiert\n\n CY: Expected  annual gross incurred loss, nicht diskontiert\n\n URR: Expected annual (Gross or Net) incurred loss, nicht diskontiert"},{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_Model_risk","v":"Modellrisiko"},{"$f":"_Parameter_risk","v":"Parameterrisiko"},{"$f":"_Estimation_Risk","v":"Zufallsrisiko"},"Total",{"$f":"_LN_Parameter","v":"Parameter der Lognormalverteilung"},null,{"$f":"_risk_disc","v":"Risiko, mit Diskonteffekt"},null,null,null,null,null,{"$f":"_LN_Parameter_nach_Schock","v":"Parameter der Lognormalverteilung inklusive Inflationsschock"},null,null,{"$f":"_risk_disc_nach_Schock","v":"Risiko, mit Diskonteffekt inklusive Inflationsschock"}]
[null,null,null,null,null,null,null,null,{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV & CHAR(10) & _single_claims","v":"Variationskoeffizient\nEinzelschäden"},{"$f":"_CV","v":"Variationskoeffizient"},"sigma","mu",{"$f":"_ES_Factor","v":"Expected-Shortfall-Faktor"},{"$f":"_SD","v":"Standardabweichung"},{"$f":"_ES_LN","v":"Expected Shortfall mit Lognormal-Verteilung"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"sigma_Z","sigma neu","mu neu",{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_SD","v":"Standardabweichung"},{"$f":"_ES_Factor","v":"Expected-Shortfall-Faktor"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},{"$f":"_Impact_shock","v":"Auswirkung des Inflationsschocks"},null,null,null,null,null,null,null,null,null,null,{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV & \" \" & _single_claims","v":"Variationskoeffizient Einzelschäden"},{"$f":"_CV","v":"Variationskoeffizient"},"sigma","mu",{"$f":"_ES_Factor","v":"Expected-Shortfall-Faktor"},{"$f":"_SD","v":"Standardabweichung"},{"$f":"_ES_LN","v":"Expected Shortfall mit Lognormal-Verteilung"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"sigma_Z","sigma neu","mu neu",{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_SD","v":"Standardabweichung"},{"$f":"_ES_Factor","v":"Expected-Shortfall-Faktor"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},{"$f":"_Impact_shock","v":"Auswirkung des Inflationsschocks"},null,null,null,null,null,null,null,null,null,{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},"sigma","mu",{"$f":"_ES_Factor","v":"Expected-Shortfall-Faktor"},{"$f":"_SD","v":"Standardabweichung"},{"$f":"_ES_LN","v":"Expected Shortfall mit Lognormal-Verteilung"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"sigma_Z","sigma neu","mu neu",{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_SD","v":"Standardabweichung"},{"$f":"_ES_Factor","v":"Expected-Shortfall-Faktor"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},{"$f":"_Impact_shock","v":"Auswirkung des Inflationsschocks"}]
[null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"}]
["PY","PY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"IFERROR(VLOOKUP($C11,NL_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C11,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J11<>VLOOKUP($C11,NL_Default_Parameter!$C$6:$H$19,IF(AND($C11=11,_caution),6,4),FALSE),VLOOKUP($C11,NL_Default_Parameter!$C$6:$H$19,IF(AND($C11=11,_caution),5,3),FALSE),VLOOKUP($C11,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C11,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C11,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C11,NL_Default_Parameter!$C$6:$H$19,IF(AND($C11=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C11,NL_CH_Direct_PY_Inputs,9,FALSE))","v":3.5000000000000003E-2},{"$f":"IFERROR(VLOOKUP($C11,NL_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER($I11),$I11,0)^2+$J11^2+$K11^2)","v":3.5000000000000003E-2},{"$f":"SQRT(LN($M11^2 + 1))","v":3.4989288356478791E-2},{"$f":"IFERROR(LN($E11)-0.5*$N11^2,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N11))/alpha-1","v":9.7134138392008573E-2},{"$f":"$M11*$E11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N11))*$E11/alpha","v":0},{"$f":"$E11*$P11","v":0},{"$f":"VLOOKUP($C11,NL_CH_Direct_PY_Pattern,58,FALSE)","v":1},{"$f":"NORMINV(1-alpha,0,1)-SQRT(_xlfn.NORM.INV(1-alpha,0,1)^2-2*LN($T11))","v":0},{"$f":"SQRT($N11^2+$U11^2)","v":3.4989288356478791E-2},{"$f":"IFERROR(LN($E11)-0.5*V11^2,0)","v":0},{"$f":"SQRT(EXP($V11^2)-1)","v":3.5000000000000454E-2},{"$f":"$E11*X11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$V11))/alpha-1","v":9.7134138392008573E-2},{"$f":"$E11*Z11","v":0},{"$f":"IFERROR(AA11/$S11-1,0)","v":0},null,"PY","PY",1,{"$f":"IFERROR(VLOOKUP(AF11,NL_Non_CH_Direct_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF11,NL_Non_CH_Direct_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF11,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(AF11,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF11,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF11,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AM11),AM11,0)^2+AN11^2+AO11^2)","v":0},{"$f":"SQRT(LN(AQ11^2 + 1))","v":0},{"$f":"IFERROR(LN(AI11)-0.5*AR11^2,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR11))/alpha-1","v":0},{"$f":"AI11*AQ11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR11))*AI11/alpha","v":0},{"$f":"AI11*AT11","v":0},{"$f":"IFERROR(VLOOKUP($C11,NL_Non_CH_Direct_PY_Pattern,57,FALSE),1)","v":1},{"$f":"NORMINV(1-alpha,0,1)-SQRT(_xlfn.NORM.INV(1-alpha,0,1)^2-2*LN(AX11))","v":0},{"$f":"SQRT($AR11^2+AY11^2)","v":0},{"$f":"IFERROR(LN($AI11)-0.5*AZ11^2,0)","v":0},{"$f":"SQRT(EXP(AZ11^2)-1)","v":0},{"$f":"$AI11*BB11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AZ11))/alpha-1","v":0},{"$f":"$AI11*BD11","v":0},{"$f":"IFERROR(BE11/$AW11-1,0)","v":0},null,"PY","PY",1,{"$f":"IFERROR(VLOOKUP(BJ11,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ11,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ11,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ11,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(BJ11,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ11,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ11,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},{"$f":"SQRT(IF(ISNUMBER(BP11),BP11,0)^2+BQ11^2+BR11^2)","v":0},{"$f":"SQRT(LN(BS11^2 + 1))","v":0},{"$f":"IFERROR(LN(BN11)-0.5*BT11^2,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT11))/alpha-1","v":0},{"$f":"BN11*BS11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT11))*BN11/alpha","v":0},{"$f":"BN11*BV11","v":0},{"$f":"IFERROR(VLOOKUP(BJ11,NL_Active_RI_PY_Pattern,58,FALSE),1)","v":1},{"$f":"NORMINV(1-alpha,0,1)-SQRT(_xlfn.NORM.INV(1-alpha,0,1)^2-2*LN(BZ11))","v":0},{"$f":"SQRT($BS11^2+CA11^2)","v":0},{"$f":"IFERROR(LN($BN11)-0.5*CB11^2,0)","v":0},{"$f":"SQRT(EXP(CB11^2)-1)","v":0},{"$f":"$BN11*CD11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-CB11))/alpha-1","v":0},{"$f":"$BN11*CF11","v":0},{"$f":"IFERROR(CG11/$BY11-1,0)","v":0}]
["PY",null,2,{"$f":"_MOD","v":"MFK"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C12,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J12<>VLOOKUP($C12,NL_Default_Parameter!$C$6:$H$19,IF(AND($C12=11,_caution),6,4),FALSE),VLOOKUP($C12,NL_Default_Parameter!$C$6:$H$19,IF(AND($C12=11,_caution),5,3),FALSE),VLOOKUP($C12,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C12,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C12,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C12,NL_Default_Parameter!$C$6:$H$19,IF(AND($C12=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C12,NL_CH_Direct_PY_Inputs,9,FALSE))","v":4.4999999999999998E-2},0,null,4.4999999999999998E-2,4.4977243704175961E-2,0,0.12632622208395095,0,0,0,1,0,4.4977243704175961E-2,0,4.4999999999999374E-2,0,0.12632622208395095,0,0,null,"PY",null,2,0,0,{"$f":"IFERROR(VLOOKUP(AF12,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(AF12,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF12,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF12,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AM12),AM12,0)^2+AN12^2+AO12^2)","v":0},0,{"$f":"IFERROR(LN(AI12)-0.5*AR12^2,0)","v":0},0,{"$f":"AI12*AQ12","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR12))*AI12/alpha","v":0},{"$f":"AI12*AT12","v":0},{"$f":"IFERROR(VLOOKUP($C12,NL_Non_CH_Direct_PY_Pattern,57,FALSE),1)","v":1},0,0,0,0,{"$f":"$AI12*BB12","v":0},0,{"$f":"$AI12*BD12","v":0},0,null,"PY",null,2,{"$f":"IFERROR(VLOOKUP(BJ12,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ12,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ12,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ12,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(BJ12,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ12,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ12,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN(BN12)-0.5*BT12^2,0)","v":0},0,{"$f":"BN12*BS12","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT12))*BN12/alpha","v":0},{"$f":"BN12*BV12","v":0},{"$f":"IFERROR(VLOOKUP(BJ12,NL_Active_RI_PY_Pattern,58,FALSE),1)","v":1},0,0,0,0,{"$f":"$BN12*CD12","v":0},0,{"$f":"$BN12*CF12","v":0},0]
["PY",null,3,{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_Fire_no_Elementar,_Fire_with_Elementar)","v":"Sach inkl. Elementarschadenpool"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C13,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J13<>VLOOKUP($C13,NL_Default_Parameter!$C$6:$H$19,IF(AND($C13=11,_caution),6,4),FALSE),VLOOKUP($C13,NL_Default_Parameter!$C$6:$H$19,IF(AND($C13=11,_caution),5,3),FALSE),VLOOKUP($C13,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C13,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C13,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C13,NL_Default_Parameter!$C$6:$H$19,IF(AND($C13=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C13,NL_CH_Direct_PY_Inputs,9,FALSE))","v":3.5000000000000003E-2},0,null,3.5000000000000003E-2,3.4989288356478791E-2,0,9.7134138392008573E-2,0,0,0,1,0,3.4989288356478791E-2,0,3.5000000000000454E-2,0,9.7134138392008573E-2,0,0,null,"PY",null,3,0,0,{"$f":"IFERROR(VLOOKUP(AF13,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(AF13,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF13,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF13,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AM13),AM13,0)^2+AN13^2+AO13^2)","v":0},0,{"$f":"IFERROR(LN(AI13)-0.5*AR13^2,0)","v":0},0,{"$f":"AI13*AQ13","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR13))*AI13/alpha","v":0},{"$f":"AI13*AT13","v":0},{"$f":"IFERROR(VLOOKUP($C13,NL_Non_CH_Direct_PY_Pattern,57,FALSE),1)","v":1},0,0,0,0,{"$f":"$AI13*BB13","v":0},0,{"$f":"$AI13*BD13","v":0},0,null,"PY",null,3,{"$f":"IFERROR(VLOOKUP(BJ13,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ13,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ13,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ13,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(BJ13,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ13,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ13,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN(BN13)-0.5*BT13^2,0)","v":0},0,{"$f":"BN13*BS13","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT13))*BN13/alpha","v":0},{"$f":"BN13*BV13","v":0},{"$f":"IFERROR(VLOOKUP(BJ13,NL_Active_RI_PY_Pattern,58,FALSE),1)","v":1},0,0,0,0,{"$f":"$BN13*CD13","v":0},0,{"$f":"$BN13*CF13","v":0},0]
["PY",null,"3b",{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C14,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J14<>VLOOKUP($C14,NL_Default_Parameter!$C$6:$H$19,IF(AND($C14=11,_caution),6,4),FALSE),VLOOKUP($C14,NL_Default_Parameter!$C$6:$H$19,IF(AND($C14=11,_caution),5,3),FALSE),VLOOKUP($C14,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C14,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":""},{"$f":"IF(ISBLANK(VLOOKUP($C14,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C14,NL_Default_Parameter!$C$6:$H$19,IF(AND($C14=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C14,NL_CH_Direct_PY_Inputs,9,FALSE))","v":3.5000000000000003E-2},0,null,3.5000000000000003E-2,3.4989288356478791E-2,0,9.7134138392008573E-2,0,0,0,1,0,3.4989288356478791E-2,0,3.5000000000000454E-2,0,9.7134138392008573E-2,0,0,null,"PY",null,4,0,0,{"$f":"IFERROR(VLOOKUP(AF14,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(AF14,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF14,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF14,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AM14),AM14,0)^2+AN14^2+AO14^2)","v":0},0,{"$f":"IFERROR(LN(AI14)-0.5*AR14^2,0)","v":0},0,{"$f":"AI14*AQ14","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR14))*AI14/alpha","v":0},{"$f":"AI14*AT14","v":0},{"$f":"IFERROR(VLOOKUP($C14,NL_Non_CH_Direct_PY_Pattern,57,FALSE),1)","v":1},0,0,0,0,{"$f":"$AI14*BB14","v":0},0,{"$f":"$AI14*BD14","v":0},0,null,"PY",null,4,{"$f":"IFERROR(VLOOKUP(BJ14,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ14,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ14,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ14,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(BJ14,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ14,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ14,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN(BN14)-0.5*BT14^2,0)","v":0},0,{"$f":"BN14*BS14","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT14))*BN14/alpha","v":0},{"$f":"BN14*BV14","v":0},{"$f":"IFERROR(VLOOKUP(BJ14,NL_Active_RI_PY_Pattern,58,FALSE),1)","v":1},0,0,0,0,{"$f":"$BN14*CD14","v":0},0,{"$f":"$BN14*CF14","v":0},0]
["PY",null,4,{"$f":"_GL","v":"Haftpflicht"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C15,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J15<>VLOOKUP($C15,NL_Default_Parameter!$C$6:$H$19,IF(AND($C15=11,_caution),6,4),FALSE),VLOOKUP($C15,NL_Default_Parameter!$C$6:$H$19,IF(AND($C15=11,_caution),5,3),FALSE),VLOOKUP($C15,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C15,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C15,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C15,NL_Default_Parameter!$C$6:$H$19,IF(AND($C15=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C15,NL_CH_Direct_PY_Inputs,9,FALSE))","v":4.4999999999999998E-2},0,null,4.4999999999999998E-2,4.4977243704175961E-2,0,0.12632622208395095,0,0,0,1,0,4.4977243704175961E-2,0,4.4999999999999374E-2,0,0.12632622208395095,0,0,null,"PY",null,5,0,0,{"$f":"IFERROR(VLOOKUP(AF15,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(AF15,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF15,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF15,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AM15),AM15,0)^2+AN15^2+AO15^2)","v":0},0,{"$f":"IFERROR(LN(AI15)-0.5*AR15^2,0)","v":0},0,{"$f":"AI15*AQ15","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR15))*AI15/alpha","v":0},{"$f":"AI15*AT15","v":0},{"$f":"IFERROR(VLOOKUP($C15,NL_Non_CH_Direct_PY_Pattern,57,FALSE),1)","v":1},0,0,0,0,{"$f":"$AI15*BB15","v":0},0,{"$f":"$AI15*BD15","v":0},0,null,"PY",null,5,{"$f":"IFERROR(VLOOKUP(BJ15,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ15,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ15,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ15,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(BJ15,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ15,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ15,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN(BN15)-0.5*BT15^2,0)","v":0},0,{"$f":"BN15*BS15","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT15))*BN15/alpha","v":0},{"$f":"BN15*BV15","v":0},{"$f":"IFERROR(VLOOKUP(BJ15,NL_Active_RI_PY_Pattern,58,FALSE),1)","v":1},0,0,0,0,{"$f":"$BN15*CD15","v":0},0,{"$f":"$BN15*CF15","v":0},0]
["PY",null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C16,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J16<>VLOOKUP($C16,NL_Default_Parameter!$C$6:$H$19,IF(AND($C16=11,_caution),6,4),FALSE),VLOOKUP($C16,NL_Default_Parameter!$C$6:$H$19,IF(AND($C16=11,_caution),5,3),FALSE),VLOOKUP($C16,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C16,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C16,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C16,NL_Default_Parameter!$C$6:$H$19,IF(AND($C16=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C16,NL_CH_Direct_PY_Inputs,9,FALSE))","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0,null,"CY","CY",1,0,0,{"$f":"IFERROR(VLOOKUP(AF16, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF16, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF16, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AF16,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(AF16,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF16,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF16,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF16,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AP16^2+1)/AK16,AO16^2)+AN16^2)","v":0},0,{"$f":"IFERROR(LN($AI16)-0.5*AR16^2,0)","v":0},0,{"$f":"AI16*AQ16*AL16","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR16))*AI16/alpha*AL16","v":0},{"$f":"AI16*AT16*AL16","v":0},{"$f":"IFERROR(VLOOKUP($AF16,NL_Non_CH_Direct_CY_Pattern,57,FALSE),1)","v":1},0,0,0,0,{"$f":"$AI16*BB16*AL16","v":0},0,{"$f":"$AI16*BD16*AL16","v":0},0,null,"CY","CY",1,{"$f":"IFERROR(VLOOKUP(BJ16,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ16,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ16,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ16, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ16,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(BJ16,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(BJ16,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ16,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ16,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN($BN16)-0.5*BT16^2,0)","v":0},0,{"$f":"BN16*BS16*BO16","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT16))*BN16/alpha*BO16","v":0},{"$f":"BN16*BV16*BO16","v":0},{"$f":"IFERROR(VLOOKUP(BJ16,NL_Active_RI_CY_Pattern,58,FALSE),1)","v":1},0,0,0,0,{"$f":"$BN16*CD16*BO16","v":0},0,{"$f":"$BN16*CF16*BO16","v":0},0]
["PY",null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C17,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J17<>VLOOKUP($C17,NL_Default_Parameter!$C$6:$H$19,IF(AND($C17=11,_caution),6,4),FALSE),VLOOKUP($C17,NL_Default_Parameter!$C$6:$H$19,IF(AND($C17=11,_caution),5,3),FALSE),VLOOKUP($C17,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C17,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C17,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C17,NL_Default_Parameter!$C$6:$H$19,IF(AND($C17=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C17,NL_CH_Direct_PY_Inputs,9,FALSE))","v":0.02},0,null,0.02,1.9998000433215601E-2,0,5.45545234041942E-2,0,0,0,1,0,1.9998000433215601E-2,0,1.9999999999998897E-2,0,5.45545234041942E-2,0,0,null,"CY",null,2,0,0,{"$f":"IFERROR(VLOOKUP(AF17, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF17, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF17, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AF17,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(AF17,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF17,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF17,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF17,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AP17^2+1)/AK17,AO17^2)+AN17^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF17,NL_Non_CH_Direct_CY_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"CY",null,2,{"$f":"IFERROR(VLOOKUP(BJ17,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ17,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ17,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ17, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ17,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(BJ17,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(BJ17,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ17,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ17,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN($BN17)-0.5*BT17^2,0)","v":0},0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ17,NL_Active_RI_CY_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["PY",null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C18,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J18<>VLOOKUP($C18,NL_Default_Parameter!$C$6:$H$19,IF(AND($C18=11,_caution),6,4),FALSE),VLOOKUP($C18,NL_Default_Parameter!$C$6:$H$19,IF(AND($C18=11,_caution),5,3),FALSE),VLOOKUP($C18,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C18,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C18,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C18,NL_Default_Parameter!$C$6:$H$19,IF(AND($C18=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C18,NL_CH_Direct_PY_Inputs,9,FALSE))","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0,null,"CY",null,3,0,0,{"$f":"IFERROR(VLOOKUP(AF18, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF18, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF18, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AF18,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(AF18,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF18,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF18,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF18,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AP18^2+1)/AK18,AO18^2)+AN18^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF18,NL_Non_CH_Direct_CY_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"CY",null,3,{"$f":"IFERROR(VLOOKUP(BJ18,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ18,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ18,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ18, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ18,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(BJ18,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(BJ18,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ18,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ18,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN($BN18)-0.5*BT18^2,0)","v":0},0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ18,NL_Active_RI_CY_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["PY",null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C19,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J19<>VLOOKUP($C19,NL_Default_Parameter!$C$6:$H$19,IF(AND($C19=11,_caution),6,4),FALSE),VLOOKUP($C19,NL_Default_Parameter!$C$6:$H$19,IF(AND($C19=11,_caution),5,3),FALSE),VLOOKUP($C19,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C19,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C19,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C19,NL_Default_Parameter!$C$6:$H$19,IF(AND($C19=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C19,NL_CH_Direct_PY_Inputs,9,FALSE))","v":0.03},0,null,0.03,2.9993253288631328E-2,0,8.2780669631766557E-2,0,0,0,1,0,2.9993253288631328E-2,0,2.9999999999998347E-2,0,8.2780669631766557E-2,0,0,null,"CY",null,4,0,0,{"$f":"IFERROR(VLOOKUP(AF19, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF19, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF19, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AF19,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(AF19,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF19,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF19,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF19,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AP19^2+1)/AK19,AO19^2)+AN19^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF19,NL_Non_CH_Direct_CY_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"CY",null,4,{"$f":"IFERROR(VLOOKUP(BJ19,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ19,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ19,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ19, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ19,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(BJ19,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(BJ19,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ19,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ19,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN($BN19)-0.5*BT19^2,0)","v":0},0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ19,NL_Active_RI_CY_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["PY",null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C20,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J20<>VLOOKUP($C20,NL_Default_Parameter!$C$6:$H$19,IF(AND($C20=11,_caution),6,4),FALSE),VLOOKUP($C20,NL_Default_Parameter!$C$6:$H$19,IF(AND($C20=11,_caution),5,3),FALSE),VLOOKUP($C20,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C20,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C20,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C20,NL_Default_Parameter!$C$6:$H$19,IF(AND($C20=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C20,NL_CH_Direct_PY_Inputs,9,FALSE))","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0,null,"CY",null,5,0,0,{"$f":"IFERROR(VLOOKUP(AF20, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF20, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(AF20, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AF20,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(AF20,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF20,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF20,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF20,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AP20^2+1)/AK20,AO20^2)+AN20^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF20,NL_Non_CH_Direct_CY_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"CY",null,5,{"$f":"IFERROR(VLOOKUP(BJ20,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ20,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ20,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ20, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ20,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(BJ20,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(BJ20,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ20,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ20,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,{"$f":"IFERROR(LN($BN20)-0.5*BT20^2,0)","v":0},0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ20,NL_Active_RI_CY_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["PY",null,9,{"$f":"_Marine","v":"Transport"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C21,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J21<>VLOOKUP($C21,NL_Default_Parameter!$C$6:$H$19,IF(AND($C21=11,_caution),6,4),FALSE),VLOOKUP($C21,NL_Default_Parameter!$C$6:$H$19,IF(AND($C21=11,_caution),5,3),FALSE),VLOOKUP($C21,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C21,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C21,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C21,NL_Default_Parameter!$C$6:$H$19,IF(AND($C21=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C21,NL_CH_Direct_PY_Inputs,9,FALSE))","v":6.5000000000000002E-2},0,null,6.5000000000000002E-2,6.4931500427275204E-2,0,0.18667428948087128,0,0,0,1,0,6.4931500427275204E-2,0,6.4999999999999405E-2,0,0.18667428948087128,0,0,null,"URR","URR",1,{"$f":"IFERROR(VLOOKUP(AF21,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF21,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF21, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(AF21,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(AF21,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF21,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AM21),AM21,0)^2+AN21^2+AO21^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF21,NL_Non_CH_Direct_URR_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"URR","URR",1,{"$f":"IFERROR(VLOOKUP(BJ21,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ21,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ21,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ21, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ21,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(BJ21,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(BJ21,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,{"$f":"IFERROR(LN(BN21)-0.5*BT21^2,0)","v":0},0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ21,NL_Active_RI_URR_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["PY",null,10,{"$f":"_Aviation","v":"Luftfahrt"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C22,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J22<>VLOOKUP($C22,NL_Default_Parameter!$C$6:$H$19,IF(AND($C22=11,_caution),6,4),FALSE),VLOOKUP($C22,NL_Default_Parameter!$C$6:$H$19,IF(AND($C22=11,_caution),5,3),FALSE),VLOOKUP($C22,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C22,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C22,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C22,NL_Default_Parameter!$C$6:$H$19,IF(AND($C22=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C22,NL_CH_Direct_PY_Inputs,9,FALSE))","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0,null,"URR",null,2,{"$f":"IFERROR(VLOOKUP(AF22,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF22,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF22, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(AF22,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(AF22,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF22,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AM22),AM22,0)^2+AN22^2+AO22^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF22,NL_Non_CH_Direct_URR_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"URR",null,2,{"$f":"IFERROR(VLOOKUP(BJ22,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ22,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ22,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ22, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ22,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(BJ22,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(BJ22,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ22,NL_Active_RI_URR_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["PY",null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C23,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J23<>VLOOKUP($C23,NL_Default_Parameter!$C$6:$H$19,IF(AND($C23=11,_caution),6,4),FALSE),VLOOKUP($C23,NL_Default_Parameter!$C$6:$H$19,IF(AND($C23=11,_caution),5,3),FALSE),VLOOKUP($C23,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C23,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C23,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C23,NL_Default_Parameter!$C$6:$H$19,IF(AND($C23=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C23,NL_CH_Direct_PY_Inputs,9,FALSE))","v":0.1},0,null,0.1,9.9751345119592702E-2,0,0.29871255785727335,0,0,0,1,0,9.9751345119592702E-2,0,0.10000000000000005,0,0.29871255785727335,0,0,null,"URR",null,3,{"$f":"IFERROR(VLOOKUP(AF23,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF23,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF23, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(AF23,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(AF23,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF23,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AM23),AM23,0)^2+AN23^2+AO23^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF23,NL_Non_CH_Direct_URR_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"URR",null,3,{"$f":"IFERROR(VLOOKUP(BJ23,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ23,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ23,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ23, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ23,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(BJ23,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(BJ23,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ23,NL_Active_RI_URR_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["PY",null,12,{"$f":"_Legal","v":"Rechtsschutz"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C24,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J24<>VLOOKUP($C24,NL_Default_Parameter!$C$6:$H$19,IF(AND($C24=11,_caution),6,4),FALSE),VLOOKUP($C24,NL_Default_Parameter!$C$6:$H$19,IF(AND($C24=11,_caution),5,3),FALSE),VLOOKUP($C24,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C24,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C24,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C24,NL_Default_Parameter!$C$6:$H$19,IF(AND($C24=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C24,NL_CH_Direct_PY_Inputs,9,FALSE))","v":3.5000000000000003E-2},0,null,3.5000000000000003E-2,3.4989288356478791E-2,0,9.7134138392008573E-2,0,0,0,1,0,3.4989288356478791E-2,0,3.5000000000000454E-2,0,9.7134138392008573E-2,0,0,null,"URR",null,4,{"$f":"IFERROR(VLOOKUP(AF24,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF24,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF24, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(AF24,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(AF24,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF24,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AM24),AM24,0)^2+AN24^2+AO24^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF24,NL_Non_CH_Direct_URR_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"URR",null,4,{"$f":"IFERROR(VLOOKUP(BJ24,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ24,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ24,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ24, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ24,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(BJ24,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(BJ24,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ24,NL_Active_RI_URR_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["PY",null,13,{"$f":"_Others","v":"Andere"},0,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($C25,NL_CH_Direct_PY_Inputs,8,FALSE)=0,IF(J25<>VLOOKUP($C25,NL_Default_Parameter!$C$6:$H$19,IF(AND($C25=11,_caution),6,4),FALSE),VLOOKUP($C25,NL_Default_Parameter!$C$6:$H$19,IF(AND($C25=11,_caution),5,3),FALSE),VLOOKUP($C25,NL_CH_Direct_PY_Inputs,8,FALSE)),VLOOKUP($C25,NL_CH_Direct_PY_Inputs,8,FALSE)),\"\")","v":0},{"$f":"IF(ISBLANK(VLOOKUP($C25,NL_CH_Direct_PY_Inputs,9,FALSE)),IFERROR(VLOOKUP($C25,NL_Default_Parameter!$C$6:$H$19,IF(AND($C25=11,_caution),6,4),FALSE),VLOOKUP(3,NL_Default_Parameter!$C$6:$H$19,4,FALSE)),VLOOKUP($C25,NL_CH_Direct_PY_Inputs,9,FALSE))","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0,null,"URR",null,5,{"$f":"IFERROR(VLOOKUP(AF25,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF25,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF25, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(AF25,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(AF25,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AF25,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AM25),AM25,0)^2+AN25^2+AO25^2)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($AF25,NL_Non_CH_Direct_URR_Pattern,57,FALSE),1)","v":1},0,0,0,0,0,0,0,0,null,"URR",null,5,{"$f":"IFERROR(VLOOKUP(BJ25,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ25,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ25,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(BJ25, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(BJ25,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(BJ25,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(BJ25,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP(BJ25,NL_Active_RI_URR_Pattern,58,FALSE),1)","v":1},0,0,0,0,0,0,0,0]
["CY","CY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"IFERROR(VLOOKUP($C26, NL_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP($C26, NL_CH_Direct_CY_Inputs, 7, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP($C26, NL_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C26,NL_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP($C26,NL_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C26,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C26,NL_Default_Parameter!$C$25:$H$37,IF($F26=0.5,3,IF($F26=1,4,IF($F26=2,5,6))),FALSE),VLOOKUP($C26,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":8.4000000000000005E-2},{"$f":"IFERROR(VLOOKUP($C26,NL_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C26,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C26,NL_Default_Parameter!$C$41:$I$53,IF(AND($C26=11,_caution),7,IF($F26=0.5,3,IF($F26=1,4,IF($F26=2,5,6)))),FALSE),VLOOKUP($C26,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":8},{"$f":"SQRT(IF($K26<>0,$K26^2+$J26^2,IFERROR(($L26^2+1)/$G26,0)+$J26^2))","v":8.4000000000000005E-2},8.3852387653135282E-2,0,0.24646833494761466,{"$f":"$M26*$E26*$H26","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N26))*$E26/alpha*$H26","v":0},{"$f":"$E26*$P26*$H26","v":0},{"$f":"VLOOKUP($C26,NL_CH_Direct_CY_Pattern,57,FALSE)","v":1},0,8.3852387653135282E-2,0,8.3999999999999714E-2,{"$f":"$E26*$H26*X26","v":0},0.24646833494761466,{"$f":"$E26*$H26*Z26","v":0},0,null,"PY_Total","PY","Total",{"$f":"_disc","v":"diskontiert"},null,{"$f":"SUM(AI11:AI15)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(AU26/AI26,0)","v":0},0,{"$f":"IFERROR(LN(AI26)-0.5*AR26^2,0)","v":0},0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AU11:AU15),MMULT(NL_Non_CH_PY_Correlation,AU11:AU15))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR26))*AI26/alpha","v":0},{"$f":"AI26*AT26","v":0},null,null,{"$f":"SQRT(LN(BB26^2 + 1))","v":0},0,{"$f":"IFERROR(BC26/AI26,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BC11:BC15),MMULT(NL_Non_CH_PY_Correlation,BC11:BC15))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB26))/alpha-1","v":0},{"$f":"$AI26*BD26","v":0},0,null,"PY_Total","PY","Total",{"$f":"_disc","v":"diskontiert"},null,null,{"$f":"SUM(BN11:BN15)","v":0},null,null,null,null,{"$f":"IFERROR(BW26/BN26,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BW11:BW15),MMULT(NL_Active_RI_PY_Correlation,BW11:BW15))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT26))*BN26/alpha","v":0},{"$f":"BN26*BV26","v":0},null,null,{"$f":"SQRT(LN(CD26^2 + 1))","v":0},0,{"$f":"IFERROR(CE26/BN26,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(CE11:CE15),MMULT(NL_Active_RI_PY_Correlation,CE11:CE15))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-CD26))/alpha-1","v":0},{"$f":"$BN26*CF26","v":0},0]
["CY",null,2,{"$f":"_MOD","v":"MFK"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C27,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C27,NL_Default_Parameter!$C$25:$H$37,IF($F27=0.5,3,IF($F27=1,4,IF($F27=2,5,6))),FALSE),VLOOKUP($C27,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":7.0000000000000007E-2},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C27,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C27,NL_Default_Parameter!$C$41:$I$53,IF(AND($C27=11,_caution),7,IF($F27=0.5,3,IF($F27=1,4,IF($F27=2,5,6)))),FALSE),VLOOKUP($C27,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":2.5},7.0000000000000007E-2,6.991447684690108E-2,0,0.20217510234794656,0,0,0,1,0,6.991447684690108E-2,0,6.9999999999999313E-2,0,0.20217510234794656,0,0,null,"CY_Total","CY","Total",{"$f":"_undisc","v":"nicht diskontiert"},null,{"$f":"SUM(AI16:AI20)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,null,null,null,{"$f":"IFERROR((AU27/AL27)/AI27,0)","v":0},0,{"$f":"IFERROR(LN(AI27)-0.5*AR27^2,0)","v":0},0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AU16:AU20/AL16:AL20),MMULT(NL_Non_CH_CY_Correlation,AU16:AU20/AL16:AL20)))*AL27,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR27))*AI27/alpha*AL27","v":0},{"$f":"AI27*AT27*AL27","v":0},null,null,{"$f":"SQRT(LN(BB27^2 + 1))","v":0},0,{"$f":"IFERROR((BC27/AL27)/AI27,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BC16:BC20/AL16:AL20),MMULT(NL_Non_CH_CY_Correlation,BC16:BC20/AL16:AL20)))*AL27,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB27))/alpha-1","v":0},{"$f":"$AI27*BD27*AL27","v":0},0,null,"CY_Total","CY","Total",{"$f":"_undisc","v":"nicht diskontiert"},null,null,{"$f":"SUM(BN16:BN20)","v":0},{"$f":"IFERROR(IF(VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,56,FALSE)=0,1,VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},null,null,null,{"$f":"IFERROR((BW27/BO27)/BN27,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BW16:BW20/BO16:BO20),MMULT(NL_Active_RI_CY_Correlation,BW16:BW20/BO16:BO20)))*BO27,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT27))*BN27/alpha*BO27","v":0},{"$f":"BN27*BV27*BO27","v":0},null,null,{"$f":"SQRT(LN(CD27^2 + 1))","v":0},0,{"$f":"IFERROR((CE27/BO27)/BN27,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(CE16:CE20/BO16:BO20),MMULT(NL_Active_RI_CY_Correlation,CE16:CE20/BO16:BO20)))*BO27,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-CD27))/alpha-1","v":0},{"$f":"$BN27*CF27*BO27","v":0},0]
["CY",null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C28,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C28,NL_Default_Parameter!$C$25:$H$37,IF($F28=0.5,3,IF($F28=1,4,IF($F28=2,5,6))),FALSE),VLOOKUP($C28,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":7.2999999999999995E-2},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C28,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C28,NL_Default_Parameter!$C$41:$I$53,IF(AND($C28=11,_caution),7,IF($F28=0.5,3,IF($F28=1,4,IF($F28=2,5,6)))),FALSE),VLOOKUP($C28,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":7.5},7.2999999999999995E-2,7.2903025475509017E-2,0,0.21155572188915706,0,0,0,1,0,7.2903025475509017E-2,0,7.2999999999999426E-2,0,0.21155572188915706,0,0,null,"URR_Total","URR","Total",{"$f":"_undisc","v":"nicht diskontiert"},null,{"$f":"SUM(AI21:AI25)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(\"Total\",NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(\"Total\",NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,null,null,null,{"$f":"IFERROR((AU28/AL28)/AI28,0)","v":0},0,{"$f":"IFERROR(LN(AI28)-0.5*AR28^2,0)","v":0},0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AU21:AU25/AL21:AL25),MMULT(NL_Non_CH_URR_Correlation,AU21:AU25/AL21:AL25)))*AL28,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR28))*AI28/alpha*AL28","v":0},{"$f":"AI28*AT28*AL28","v":0},null,null,{"$f":"SQRT(LN(BB28^2 + 1))","v":0},0,{"$f":"IFERROR((BC28/AL28)/AI28,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BC21:BC25/AL21:AL25),MMULT(NL_Non_CH_URR_Correlation,BC21:BC25/AL21:AL25)))*AL28,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB28))/alpha-1","v":0},{"$f":"$AI28*BD28*AL28","v":0},0,null,"URR_Total","URR","Total",{"$f":"_undisc","v":"nicht diskontiert"},null,null,{"$f":"SUM(BN21:BN25)","v":0},{"$f":"IFERROR(IF(VLOOKUP(\"Total\",NL_Active_RI_URR_Pattern,56,FALSE)=0,1,VLOOKUP(\"Total\",NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,null,null,{"$f":"IFERROR((BW28/BO28)/BN28,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BW21:BW25/BO21:BO25),MMULT(NL_Active_RI_URR_Correlation,BW21:BW25/BO21:BO25)))*BO28,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT28))*BN28/alpha","v":0},{"$f":"BN28*BV28*BO28","v":0},null,null,{"$f":"SQRT(LN(CD28^2 + 1))","v":0},0,{"$f":"IFERROR((CE28/BO28)/BN28,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(CE21:CE25/BO21:BO25),MMULT(NL_Active_RI_URR_Correlation,CE21:CE25/BO21:BO25)))*BO28,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-CD28))/alpha-1","v":0},{"$f":"$BN28*CF28*BO28","v":0},0]
["CY",null,"3b",{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C29,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C29,NL_Default_Parameter!$C$25:$H$37,IF($F29=0.5,3,IF($F29=1,4,IF($F29=2,5,6))),FALSE),VLOOKUP($C29,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C29,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C29,NL_Default_Parameter!$C$41:$I$53,IF(AND($C29=11,_caution),7,IF($F29=0.5,3,IF($F29=1,4,IF($F29=2,5,6)))),FALSE),VLOOKUP($C29,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,null,"PY_CY_Total","PY CY","Total",{"$f":"_disc","v":"diskontiert"},null,{"$f":"AI26+AI27*AL27","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(AU29/AI29,0)","v":0},0,{"$f":"IFERROR(LN(AI29)-0.5*AR29^2,0)","v":0},0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AU11:AU20),MMULT(NL_Non_CH_PY_CY_Correlation,AU11:AU20))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR29))*AI29/alpha-AI26","v":0},{"$f":"AI29*AT29","v":0},null,null,{"$f":"SQRT(LN(BB29^2 + 1))","v":0},0,{"$f":"IFERROR(BC29/AI29,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BC11:BC20),MMULT(NL_Non_CH_PY_CY_Correlation,BC11:BC20))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB29))/alpha-1","v":0},{"$f":"$AI29*BD29","v":0},0,null,"PY_CY_Total","PY CY","Total",{"$f":"_disc","v":"diskontiert"},null,null,{"$f":"BN26+BN27*BO27","v":0},null,null,null,null,{"$f":"IFERROR(BW29/BN29,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BW11:BW20),MMULT(NL_Active_RI_PY_CY_Correlation,BW11:BW20))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT29))*BN29/alpha-BN26","v":0},{"$f":"BN29*BV29","v":0},null,null,{"$f":"SQRT(LN(CD29^2 + 1))","v":0},0,{"$f":"IFERROR(CE29/BN29,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(CE11:CE20),MMULT(NL_Active_RI_PY_CY_Correlation,CE11:CE20))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-CD29))/alpha-1","v":0},{"$f":"$BN29*CF29","v":0},0]
["CY",null,4,{"$f":"_GL","v":"Haftpflicht"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C30,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C30,NL_Default_Parameter!$C$25:$H$37,IF($F30=0.5,3,IF($F30=1,4,IF($F30=2,5,6))),FALSE),VLOOKUP($C30,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0.08},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C30,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C30,NL_Default_Parameter!$C$41:$I$53,IF(AND($C30=11,_caution),7,IF($F30=0.5,3,IF($F30=1,4,IF($F30=2,5,6)))),FALSE),VLOOKUP($C30,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":10},0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0,1,0,7.9872441830953114E-2,0,7.9999999999999752E-2,0,0.2336785725802879,0,0,null,"PY_CY_URR_Total","PY & CY & URR","Total",{"$f":"_disc","v":"diskontiert"},null,{"$f":"AI28*AL28+AI29","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(AU30/AI30,0)","v":0},0,{"$f":"IFERROR(LN(AI30)-0.5*AR30^2,0)","v":0},0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AU11:AU25),MMULT(NL_Non_CH_PY_CY_URR_Correlation,AU11:AU25))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AR30))*AI30/alpha-AI26","v":0},{"$f":"AI30*AT30","v":0},null,null,{"$f":"SQRT(LN(BB30^2 + 1))","v":0},0,{"$f":"IFERROR(BC30/AI30,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BC11:BC25),MMULT(NL_Non_CH_PY_CY_URR_Correlation,BC11:BC25))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB30))/alpha-1","v":0},{"$f":"$AI30*BD30","v":0},0,null,"PY_CY_URR_Total","PY & CY & URR","Total",{"$f":"_disc","v":"diskontiert"},null,null,{"$f":"BN28*BO28+BN29","v":0},null,null,null,null,{"$f":"IFERROR(BW30/BN30,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BW11:BW25),MMULT(NL_Active_RI_PY_CY_URR_Correlation,BW11:BW25))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BT30))*BN30/alpha-BN26","v":0},{"$f":"BN30*BV30","v":0},null,null,{"$f":"SQRT(LN(CD30^2 + 1))","v":0},0,{"$f":"IFERROR(CE30/BN30,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(CE11:CE25),MMULT(NL_Active_RI_PY_CY_URR_Correlation,CE11:CE25))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-CD30))/alpha-1","v":0},{"$f":"$BN30*CF30","v":0},0]
["CY",null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C31,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C31,NL_Default_Parameter!$C$25:$H$37,IF($F31=0.5,3,IF($F31=1,4,IF($F31=2,5,6))),FALSE),VLOOKUP($C31,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0.08},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C31,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C31,NL_Default_Parameter!$C$41:$I$53,IF(AND($C31=11,_caution),7,IF($F31=0.5,3,IF($F31=1,4,IF($F31=2,5,6)))),FALSE),VLOOKUP($C31,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":9.5},0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0,1,0,7.9872441830953114E-2,0,7.9999999999999752E-2,0,0.2336785725802879,0,0]
["CY",null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C32,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C32,NL_Default_Parameter!$C$25:$H$37,IF($F32=0.5,3,IF($F32=1,4,IF($F32=2,5,6))),FALSE),VLOOKUP($C32,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C32,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C32,NL_Default_Parameter!$C$41:$I$53,IF(AND($C32=11,_caution),7,IF($F32=0.5,3,IF($F32=1,4,IF($F32=2,5,6)))),FALSE),VLOOKUP($C32,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
["CY",null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C33,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C33,NL_Default_Parameter!$C$25:$H$37,IF($F33=0.5,3,IF($F33=1,4,IF($F33=2,5,6))),FALSE),VLOOKUP($C33,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0.06},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C33,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C33,NL_Default_Parameter!$C$41:$I$53,IF(AND($C33=11,_caution),7,IF($F33=0.5,3,IF($F33=1,4,IF($F33=2,5,6)))),FALSE),VLOOKUP($C33,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":5.5},0.06,5.994610504553418E-2,0,0.17133976945419382,0,0,0,1,0,5.994610504553418E-2,0,6.0000000000000393E-2,0,0.17133976945419382,0,0]
["CY",null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C34,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C34,NL_Default_Parameter!$C$25:$H$37,IF($F34=0.5,3,IF($F34=1,4,IF($F34=2,5,6))),FALSE),VLOOKUP($C34,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":7.8E-2},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C34,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C34,NL_Default_Parameter!$C$41:$I$53,IF(AND($C34=11,_caution),7,IF($F34=0.5,3,IF($F34=1,4,IF($F34=2,5,6)))),FALSE),VLOOKUP($C34,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":2},7.8E-2,7.7881751377737396E-2,0,0.22732414762255493,0,0,0,1,0,7.7881751377737396E-2,0,7.7999999999999861E-2,0,0.22732414762255493,0,0]
["CY",null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C35,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C35,NL_Default_Parameter!$C$25:$H$37,IF($F35=0.5,3,IF($F35=1,4,IF($F35=2,5,6))),FALSE),VLOOKUP($C35,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0.16},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C35,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C35,NL_Default_Parameter!$C$41:$I$53,IF(AND($C35=11,_caution),7,IF($F35=0.5,3,IF($F35=1,4,IF($F35=2,5,6)))),FALSE),VLOOKUP($C35,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":2.2999999999999998},0.16,0.15898995938193269,0,0.51037868274972453,0,0,0,1,0,0.15898995938193269,0,0.1600000000000002,0,0.51037868274972453,0,0]
["CY",null,9,{"$f":"_Marine","v":"Transport"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C36,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C36,NL_Default_Parameter!$C$25:$H$37,IF($F36=0.5,3,IF($F36=1,4,IF($F36=2,5,6))),FALSE),VLOOKUP($C36,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0.09},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C36,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C36,NL_Default_Parameter!$C$41:$I$53,IF(AND($C36=11,_caution),7,IF($F36=0.5,3,IF($F36=1,4,IF($F36=2,5,6)))),FALSE),VLOOKUP($C36,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":6},0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0,1,0,8.9818545288591664E-2,0,8.9999999999999983E-2,0,0.26585591784579288,0,0]
["CY",null,10,{"$f":"_Aviation","v":"Luftfahrt"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C37,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C37,NL_Default_Parameter!$C$25:$H$37,IF($F37=0.5,3,IF($F37=1,4,IF($F37=2,5,6))),FALSE),VLOOKUP($C37,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0.12},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C37,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C37,NL_Default_Parameter!$C$41:$I$53,IF(AND($C37=11,_caution),7,IF($F37=0.5,3,IF($F37=1,4,IF($F37=2,5,6)))),FALSE),VLOOKUP($C37,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":3.5},0.12,0.11957133728793198,0,0.36648375279999623,0,0,0,1,0,0.11957133728793198,0,0.11999999999999987,0,0.36648375279999623,0,0]
["CY",null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C38,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C38,NL_Default_Parameter!$C$25:$H$37,IF($F38=0.5,3,IF($F38=1,4,IF($F38=2,5,6))),FALSE),VLOOKUP($C38,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0.1},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C38,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C38,NL_Default_Parameter!$C$41:$I$53,IF(AND($C38=11,_caution),7,IF($F38=0.5,3,IF($F38=1,4,IF($F38=2,5,6)))),FALSE),VLOOKUP($C38,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":5},0.1,9.9751345119592702E-2,0,0.29871255785727335,0,0,0,1,0,9.9751345119592702E-2,0,0.10000000000000005,0,0.29871255785727335,0,0]
["CY",null,12,{"$f":"_Legal","v":"Rechtsschutz"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C39,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C39,NL_Default_Parameter!$C$25:$H$37,IF($F39=0.5,3,IF($F39=1,4,IF($F39=2,5,6))),FALSE),VLOOKUP($C39,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":7.4999999999999997E-2},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C39,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C39,NL_Default_Parameter!$C$41:$I$53,IF(AND($C39=11,_caution),7,IF($F39=0.5,3,IF($F39=1,4,IF($F39=2,5,6)))),FALSE),VLOOKUP($C39,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":3},7.4999999999999997E-2,7.4894851388534009E-2,0,0.21784295435707346,0,0,0,1,0,7.4894851388534009E-2,0,7.4999999999999942E-2,0,0.21784295435707346,0,0]
["CY",null,13,{"$f":"_Others","v":"Andere"},0,0,0,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C40,NL_CH_Direct_CY_Inputs,8,FALSE)),VLOOKUP($C40,NL_Default_Parameter!$C$25:$H$37,IF($F40=0.5,3,IF($F40=1,4,IF($F40=2,5,6))),FALSE),VLOOKUP($C40,NL_CH_Direct_CY_Inputs,8,FALSE)),0)","v":0.09},0,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C40,NL_CH_Direct_CY_Inputs,10,FALSE)),VLOOKUP($C40,NL_Default_Parameter!$C$41:$I$53,IF(AND($C40=11,_caution),7,IF($F40=0.5,3,IF($F40=1,4,IF($F40=2,5,6)))),FALSE),VLOOKUP($C40,NL_CH_Direct_CY_Inputs,10,FALSE)),0)","v":5},0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0,1,0,8.9818545288591664E-2,0,8.9999999999999983E-2,0,0.26585591784579288,0,0]
["URR","URR",1,{"$f":"_MTPL","v":"MFH"},{"$f":"IFERROR(VLOOKUP($C41, NL_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE), 0)","v":0},0,null,{"$f":"IFERROR(IF(VLOOKUP($C41,NL_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP($C41,NL_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C41,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C41,NL_Default_Parameter!$C$25:$H$37,IF($F41=0.5,3,IF($F41=1,4,IF($F41=2,5,6))),FALSE),VLOOKUP($C41,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":8.4000000000000005E-2},null,null,{"$f":"SQRT($I41^2+$J41^2+$K41^2)","v":8.4000000000000005E-2},8.3852387653135282E-2,0,0.24646833494761466,0,0,0,{"$f":"VLOOKUP($C41,NL_CH_Direct_URR_Pattern,57,FALSE)","v":1},0,8.3852387653135282E-2,0,8.3999999999999714E-2,0,0.24646833494761466,0,0]
["URR",null,2,{"$f":"_MOD","v":"MFK"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C42,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C42,NL_Default_Parameter!$C$25:$H$37,IF($F42=0.5,3,IF($F42=1,4,IF($F42=2,5,6))),FALSE),VLOOKUP($C42,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":7.0000000000000007E-2},null,null,7.0000000000000007E-2,6.991447684690108E-2,0,0.20217510234794656,0,0,0,1,0,6.991447684690108E-2,0,6.9999999999999313E-2,0,0.20217510234794656,0,0]
["URR",null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C43,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C43,NL_Default_Parameter!$C$25:$H$37,IF($F43=0.5,3,IF($F43=1,4,IF($F43=2,5,6))),FALSE),VLOOKUP($C43,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":7.2999999999999995E-2},null,null,7.2999999999999995E-2,7.2903025475509017E-2,{"$f":"IFERROR(LN($E43)-0.5*$N43^2,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N43))/alpha-1","v":0.21155572188915706},0,0,0,1,0,7.2903025475509017E-2,{"$f":"IFERROR(LN($E43)-0.5*V43^2,0)","v":0},7.2999999999999426E-2,0,{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$V43))/alpha-1","v":0.21155572188915706},0,{"$f":"IFERROR(AA43/$S43-1,0)","v":0}]
["URR",null,"3b",{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C44,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C44,NL_Default_Parameter!$C$25:$H$37,IF($F44=0.5,3,IF($F44=1,4,IF($F44=2,5,6))),FALSE),VLOOKUP($C44,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0},null,null,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
["URR",null,4,{"$f":"_GL","v":"Haftpflicht"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C45,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C45,NL_Default_Parameter!$C$25:$H$37,IF($F45=0.5,3,IF($F45=1,4,IF($F45=2,5,6))),FALSE),VLOOKUP($C45,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.08},null,null,0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0,1,0,7.9872441830953114E-2,0,7.9999999999999752E-2,0,0.2336785725802879,0,0]
["URR",null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C46,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C46,NL_Default_Parameter!$C$25:$H$37,IF($F46=0.5,3,IF($F46=1,4,IF($F46=2,5,6))),FALSE),VLOOKUP($C46,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.08},null,null,0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0,1,0,7.9872441830953114E-2,0,7.9999999999999752E-2,0,0.2336785725802879,0,0]
["URR",null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C47,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C47,NL_Default_Parameter!$C$25:$H$37,IF($F47=0.5,3,IF($F47=1,4,IF($F47=2,5,6))),FALSE),VLOOKUP($C47,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0},null,null,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
["URR",null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C48,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C48,NL_Default_Parameter!$C$25:$H$37,IF($F48=0.5,3,IF($F48=1,4,IF($F48=2,5,6))),FALSE),VLOOKUP($C48,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.06},null,null,0.06,5.994610504553418E-2,0,0.17133976945419382,0,0,0,1,0,5.994610504553418E-2,0,6.0000000000000393E-2,0,0.17133976945419382,0,0]
["URR",null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C49,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C49,NL_Default_Parameter!$C$25:$H$37,IF($F49=0.5,3,IF($F49=1,4,IF($F49=2,5,6))),FALSE),VLOOKUP($C49,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":7.8E-2},null,null,7.8E-2,7.7881751377737396E-2,0,0.22732414762255493,0,0,0,1,0,7.7881751377737396E-2,0,7.7999999999999861E-2,0,0.22732414762255493,0,0]
["URR",null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C50,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C50,NL_Default_Parameter!$C$25:$H$37,IF($F50=0.5,3,IF($F50=1,4,IF($F50=2,5,6))),FALSE),VLOOKUP($C50,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.16},null,null,0.16,0.15898995938193269,0,0.51037868274972453,0,0,0,1,0,0.15898995938193269,0,0.1600000000000002,0,0.51037868274972453,0,0]
["URR",null,9,{"$f":"_Marine","v":"Transport"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C51,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C51,NL_Default_Parameter!$C$25:$H$37,IF($F51=0.5,3,IF($F51=1,4,IF($F51=2,5,6))),FALSE),VLOOKUP($C51,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.09},null,null,0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0,1,0,8.9818545288591664E-2,0,8.9999999999999983E-2,0,0.26585591784579288,0,0]
["URR",null,10,{"$f":"_Aviation","v":"Luftfahrt"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C52,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C52,NL_Default_Parameter!$C$25:$H$37,IF($F52=0.5,3,IF($F52=1,4,IF($F52=2,5,6))),FALSE),VLOOKUP($C52,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.12},null,null,0.12,0.11957133728793198,0,0.36648375279999623,0,0,0,1,0,0.11957133728793198,0,0.11999999999999987,0,0.36648375279999623,0,0]
["URR",null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C53,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C53,NL_Default_Parameter!$C$25:$H$37,IF($F53=0.5,3,IF($F53=1,4,IF($F53=2,5,6))),FALSE),VLOOKUP($C53,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.1},null,null,0.1,9.9751345119592702E-2,0,0.29871255785727335,0,0,0,1,0,9.9751345119592702E-2,0,0.10000000000000005,0,0.29871255785727335,0,0]
["URR",null,12,{"$f":"_Legal","v":"Rechtsschutz"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C54,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C54,NL_Default_Parameter!$C$25:$H$37,IF($F54=0.5,3,IF($F54=1,4,IF($F54=2,5,6))),FALSE),VLOOKUP($C54,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":7.4999999999999997E-2},null,null,7.4999999999999997E-2,7.4894851388534009E-2,0,0.21784295435707346,0,0,0,1,0,7.4894851388534009E-2,0,7.4999999999999942E-2,0,0.21784295435707346,0,0]
["URR",null,13,{"$f":"_Others","v":"Andere"},0,0,null,1,null,{"$f":"IFERROR(IF(ISBLANK(VLOOKUP($C55,NL_CH_Direct_URR_Inputs,4,FALSE)),VLOOKUP($C55,NL_Default_Parameter!$C$25:$H$37,IF($F55=0.5,3,IF($F55=1,4,IF($F55=2,5,6))),FALSE),VLOOKUP($C55,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.09},null,null,0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0,1,0,8.9818545288591664E-2,0,8.9999999999999983E-2,0,0.26585591784579288,0,0]
["PY_Total","PY","Total",{"$f":"_disc","v":"diskontiert"},{"$f":"SUM(E11:E25)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(Q56/E56,0)","v":0},{"$f":"SQRT(LN(M56^2 + 1))","v":0},0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Q11:Q25),MMULT(NL_CH_PY_Correlation,Q11:Q25))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-N56))*E56/alpha","v":0},{"$f":"$E56*$P56","v":0},null,null,{"$f":"SQRT(LN(X56^2 + 1))","v":0},0,{"$f":"IFERROR(Y56/$E56,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Y11:Y25),MMULT(NL_CH_PY_Correlation,Y11:Y25))),0)","v":0},0,{"$f":"$E56*Z56","v":0},0]
["CY_Total","CY","Total",{"$f":"_undisc","v":"nicht diskontiert"},{"$f":"SUM(E26:E40)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,null,null,null,{"$f":"IFERROR((Q57/H57)/E57,0)","v":0},{"$f":"SQRT(LN(M57^2 + 1))","v":0},0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Q26:Q40/H26:H40),MMULT(NL_CH_CY_Correlation,Q26:Q40/H26:H40)))*H57,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-N57))*E57/alpha*H57","v":0},{"$f":"$E57*$H57*$P57","v":0},null,null,{"$f":"SQRT(LN(X57^2 + 1))","v":0},0,{"$f":"IFERROR((Y57/$H57)/$E57,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Y26:Y40/H26:H40),MMULT(NL_CH_CY_Correlation,Y26:Y40/H26:H40)))*H57,0)","v":0},0,{"$f":"$E57*$H57*Z57","v":0},0]
["URR_Total","URR","Total",{"$f":"_undisc","v":"nicht diskontiert"},{"$f":"SUM(E41:E55)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(\"Total\",NL_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(\"Total\",NL_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,null,null,null,{"$f":"IFERROR((Q58/H58)/E58,0)","v":0},{"$f":"SQRT(LN(M58^2 + 1))","v":0},0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Q41:Q55/H41:H55),MMULT(NL_CH_URR_Correlation,Q41:Q55/H41:H55)))*H58,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-N58))*E58/alpha*H58","v":0},{"$f":"$E58*$H58*$P58","v":0},null,null,{"$f":"SQRT(LN(X58^2 + 1))","v":0},0,{"$f":"IFERROR((Y58/$H58)/$E58,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Y41:Y55/H41:H55),MMULT(NL_CH_URR_Correlation,Y41:Y55/H41:H55)))*H58,0)","v":0},0,{"$f":"$E58*$H58*Z58","v":0},0]
["PY_CY_Total","PY CY","Total",{"$f":"_disc","v":"diskontiert"},{"$f":"E56+E57*H57","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(Q59/E59,0)","v":0},{"$f":"SQRT(LN(M59^2 + 1))","v":0},0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Q11:Q40),MMULT(NL_CH_PY_CY_Correlation,Q11:Q40))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N59))*$E59/alpha-$E56","v":0},{"$f":"$E59*$P59","v":0},null,null,{"$f":"SQRT(LN(X59^2 + 1))","v":0},0,{"$f":"IFERROR(Y59/$E59,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Y11:Y40),MMULT(NL_CH_PY_CY_Correlation,Y11:Y40))),0)","v":0},0,{"$f":"$E59*Z59","v":0},0]
["PY_CY_URR_Total","PY & CY & URR","Total",{"$f":"_disc","v":"diskontiert"},{"$f":"E58*H58+E59","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(Q60/E60,0)","v":0},{"$f":"SQRT(LN(M60^2 + 1))","v":0},0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Q11:Q55),MMULT(NL_CH_PY_CY_URR_Correlation,Q11:Q55))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N60))*$E60/alpha-$E56","v":0},{"$f":"$E60*$P60","v":0},null,null,{"$f":"SQRT(LN(X60^2 + 1))","v":0},0,{"$f":"IFERROR(Y60/$E60,0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(Y11:Y55),MMULT(NL_CH_PY_CY_URR_Correlation,Y11:Y55))),0)","v":0},0,{"$f":"$E60*Z60","v":0},0]

{"sheet":"NL_Insurance_Risk_default","index":15,"n_rows":71,"n_cols":28,"rows_kept":71,"cut":false,"hidden":false,"merged":[[7,24,7,26],[68,1,70,1],[64,15,64,17],[65,15,65,17],[7,15,7,18],[25,1,39,1],[40,1,54,1],[7,4,8,4],[7,13,7,14],[10,1,24,1],[65,8,65,10],[67,9,67,10],[7,21,7,22]]}
[15,{"$f":"_NL_IR_default","v":"Schadenversicherung: Versicherungsrisiko Default"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,{"$f":"_NL_CH_Direct","v":"Schweizer Direktgeschäft"}]
[]
[null,{"$f":"_PY_CY_URR_Risks_CH","v":"Rückstellungsrisiken und Kleinschäden ohne Elementarschadenpool"}]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"\"PY: \" & _Reserves_for_SST & \", \" &_disc & CHAR(10) & CHAR(10) & \" CY: Expected  annual gross incurred loss, \" & _undisc &  CHAR(10) &CHAR(10) &\n\" URR: Expected annual (Gross or Net) incurred loss, \" & _undisc","v":"PY: Für Risikomessung verwendete Rückstellungen, diskontiert\n\n CY: Expected  annual gross incurred loss, nicht diskontiert\n\n URR: Expected annual (Gross or Net) incurred loss, nicht diskontiert"},{"$f":"_CY_LL_Threshold_CH_Direct","v":"CY: benutzte Grenze zwischen Gross- und Normalschäden (0.5, 1, 2 oder 5 Mio. CHF)"},{"$f":"_CY_Attr_No","v":"CY: Erwartete Anzahl der Normalschäden"},{"$f":"_PV_Factor","v":"Barwertfaktor"},{"$f":"_Model_risk","v":"Modellrisiko"},{"$f":"_Parameter_risk","v":"Parameterrisiko"},{"$f":"_Estimation_Risk","v":"Zufallsrisiko"},{"$f":"\"CY: \" &_Estimation_Risk","v":"CY: Zufallsrisiko"},"Total",{"$f":"_LN_Parameter","v":"Parameter der Lognormalverteilung"},null,{"$f":"_risk_disc","v":"Risiko, mit Diskonteffekt"},null,null,null,null,null,{"$f":"_LN_Parameter_nach_Schock","v":"Parameter der Lognormalverteilung inklusive Inflationsschock"},null,null,{"$f":"_risk_disc_nach_Schock","v":"Risiko, mit Diskonteffekt inklusive Inflationsschock"}]
[null,null,null,null,null,null,null,null,{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_CV & \" \" & _single_claims","v":"Variationskoeffizient Einzelschäden"},{"$f":"_CV","v":"Variationskoeffizient"},"sigma","mu",{"$f":"_ES_Factor","v":"Expected-Shortfall-Faktor"},{"$f":"_SD","v":"Standardabweichung"},{"$f":"_ES_LN","v":"Expected Shortfall mit Lognormal-Verteilung"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"sigma_Z","sigma neu","mu neu",{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_SD","v":"Standardabweichung"},{"$f":"_ES_Factor","v":"Expected-Shortfall-Faktor"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},{"$f":"_Impact_shock","v":"Auswirkung des Inflationsschocks"}]
[null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"}]
["PY","PY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"IFERROR(VLOOKUP($C11,NL_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(IF(J11<>VLOOKUP($C11,NL_Default_Parameter!$C$6:$H$19,IF(AND($C11=11,_caution),6,4),FALSE),VLOOKUP($C11,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C11,NL_Default_Parameter!$C$6:$H$19,IF(AND($C11=11,_caution),6,4),FALSE),0)","v":3.5000000000000003E-2},{"$f":"IFERROR(VLOOKUP($C11,NL_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER($I11),$I11,0)^2+$J11^2+$K11^2)","v":3.5000000000000003E-2},{"$f":"SQRT(LN($M11^2 + 1))","v":3.4989288356478791E-2},{"$f":"IFERROR(LN($E11)-0.5*$N11^2,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N11))/alpha-1","v":9.7134138392008573E-2},{"$f":"$M11*$E11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N11))*$E11/alpha","v":0},{"$f":"$E11*$P11","v":0},{"$f":"VLOOKUP($C11,NL_CH_Direct_PY_Pattern,58,FALSE)","v":1},{"$f":"NORMINV(1-alpha,0,1)-SQRT(_xlfn.NORM.INV(1-alpha,0,1)^2-2*LN($T11))","v":0},{"$f":"SQRT($N11^2+$U11^2)","v":3.4989288356478791E-2},{"$f":"IFERROR(LN($E11)-0.5*$V11^2,0)","v":0},{"$f":"SQRT(EXP($V11^2)-1)","v":3.5000000000000454E-2},{"$f":"$X11*$E11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$V11))/alpha-1","v":9.7134138392008573E-2},{"$f":"$Z11*$E11","v":0},{"$f":"IFERROR($AA11/$S11-1,0)","v":0}]
["PY",null,2,{"$f":"_MOD","v":"MFK"},0,null,null,null,{"$f":"IFERROR(IF(J12<>VLOOKUP($C12,NL_Default_Parameter!$C$6:$H$19,IF(AND($C12=11,_caution),6,4),FALSE),VLOOKUP($C12,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C12,NL_Default_Parameter!$C$6:$H$19,IF(AND($C12=11,_caution),6,4),FALSE),0)","v":4.4999999999999998E-2},0,null,{"$f":"SQRT(IF(ISNUMBER($I12),$I12,0)^2+$J12^2+$K12^2)","v":4.4999999999999998E-2},4.4977243704175961E-2,0,0.12632622208395095,0,0,0,1,0,{"$f":"SQRT($N12^2+$U12^2)","v":4.4977243704175961E-2},{"$f":"IFERROR(LN($E12)-0.5*$V12^2,0)","v":0},4.4999999999999374E-2,{"$f":"X12*E12","v":0},0.12632622208395095,0,{"$f":"IFERROR($AA12/$S12-1,0)","v":0}]
["PY",null,3,{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_Fire_no_Elementar,_Fire_with_Elementar)","v":"Sach inkl. Elementarschadenpool"},0,null,null,null,{"$f":"IFERROR(IF(J13<>VLOOKUP($C13,NL_Default_Parameter!$C$6:$H$19,IF(AND($C13=11,_caution),6,4),FALSE),VLOOKUP($C13,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C13,NL_Default_Parameter!$C$6:$H$19,IF(AND($C13=11,_caution),6,4),FALSE),0)","v":3.5000000000000003E-2},0,null,3.5000000000000003E-2,3.4989288356478791E-2,0,9.7134138392008573E-2,0,0,0,1,0,3.4989288356478791E-2,0,3.5000000000000454E-2,0,9.7134138392008573E-2,0,0]
["PY",null,"3b",{"$f":"IF(IFERROR(VLOOKUP($C14,NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},{"$f":"IFERROR(VLOOKUP($C14,NL_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(IF(J14<>VLOOKUP($C14,NL_Default_Parameter!$C$6:$H$19,IF(AND($C14=11,_caution),6,4),FALSE),VLOOKUP($C14,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT($C14,1)*1,NL_Default_Parameter!$C$6:$H$19,IF(AND($C14=11,_caution),6,4),FALSE),0)","v":3.5000000000000003E-2},0,null,3.5000000000000003E-2,3.4989288356478791E-2,0,9.7134138392008573E-2,0,0,0,1,0,3.4989288356478791E-2,0,3.5000000000000454E-2,0,9.7134138392008573E-2,0,0]
["PY",null,4,{"$f":"_GL","v":"Haftpflicht"},0,null,null,null,{"$f":"IFERROR(IF(J15<>VLOOKUP($C15,NL_Default_Parameter!$C$6:$H$19,IF(AND($C15=11,_caution),6,4),FALSE),VLOOKUP($C15,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C15,NL_Default_Parameter!$C$6:$H$19,IF(AND($C15=11,_caution),6,4),FALSE),0)","v":4.4999999999999998E-2},0,null,4.4999999999999998E-2,4.4977243704175961E-2,0,0.12632622208395095,0,0,0,1,0,4.4977243704175961E-2,0,4.4999999999999374E-2,0,0.12632622208395095,0,0]
["PY",null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0,null,null,null,{"$f":"IFERROR(IF(J16<>VLOOKUP($C16,NL_Default_Parameter!$C$6:$H$19,IF(AND($C16=11,_caution),6,4),FALSE),VLOOKUP($C16,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C16,NL_Default_Parameter!$C$6:$H$19,IF(AND($C16=11,_caution),6,4),FALSE),0)","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0]
["PY",null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,null,null,null,{"$f":"IFERROR(IF(J17<>VLOOKUP($C17,NL_Default_Parameter!$C$6:$H$19,IF(AND($C17=11,_caution),6,4),FALSE),VLOOKUP($C17,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C17,NL_Default_Parameter!$C$6:$H$19,IF(AND($C17=11,_caution),6,4),FALSE),0)","v":0.02},0,null,0.02,1.9998000433215601E-2,0,5.45545234041942E-2,0,0,0,1,0,1.9998000433215601E-2,0,1.9999999999998897E-2,0,5.45545234041942E-2,0,0]
["PY",null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,null,null,null,{"$f":"IFERROR(IF(J18<>VLOOKUP($C18,NL_Default_Parameter!$C$6:$H$19,IF(AND($C18=11,_caution),6,4),FALSE),VLOOKUP($C18,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C18,NL_Default_Parameter!$C$6:$H$19,IF(AND($C18=11,_caution),6,4),FALSE),0)","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0]
["PY",null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,null,null,null,{"$f":"IFERROR(IF(J19<>VLOOKUP($C19,NL_Default_Parameter!$C$6:$H$19,IF(AND($C19=11,_caution),6,4),FALSE),VLOOKUP($C19,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C19,NL_Default_Parameter!$C$6:$H$19,IF(AND($C19=11,_caution),6,4),FALSE),0)","v":0.03},0,null,0.03,2.9993253288631328E-2,0,8.2780669631766557E-2,0,0,0,1,0,2.9993253288631328E-2,0,2.9999999999998347E-2,0,8.2780669631766557E-2,0,0]
["PY",null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0,null,null,null,{"$f":"IFERROR(IF(J20<>VLOOKUP($C20,NL_Default_Parameter!$C$6:$H$19,IF(AND($C20=11,_caution),6,4),FALSE),VLOOKUP($C20,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C20,NL_Default_Parameter!$C$6:$H$19,IF(AND($C20=11,_caution),6,4),FALSE),0)","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0]
["PY",null,9,{"$f":"_Marine","v":"Transport"},0,null,null,null,{"$f":"IFERROR(IF(J21<>VLOOKUP($C21,NL_Default_Parameter!$C$6:$H$19,IF(AND($C21=11,_caution),6,4),FALSE),VLOOKUP($C21,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C21,NL_Default_Parameter!$C$6:$H$19,IF(AND($C21=11,_caution),6,4),FALSE),0)","v":6.5000000000000002E-2},0,null,6.5000000000000002E-2,6.4931500427275204E-2,0,0.18667428948087128,0,0,0,1,0,6.4931500427275204E-2,0,6.4999999999999405E-2,0,0.18667428948087128,0,0]
["PY",null,10,{"$f":"_Aviation","v":"Luftfahrt"},0,null,null,null,{"$f":"IFERROR(IF(J22<>VLOOKUP($C22,NL_Default_Parameter!$C$6:$H$19,IF(AND($C22=11,_caution),6,4),FALSE),VLOOKUP($C22,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C22,NL_Default_Parameter!$C$6:$H$19,IF(AND($C22=11,_caution),6,4),FALSE),0)","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0]
["PY",null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,null,null,null,{"$f":"IFERROR(IF(J23<>VLOOKUP($C23,NL_Default_Parameter!$C$6:$H$19,IF(AND($C23=11,_caution),6,4),FALSE),VLOOKUP($C23,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C23,NL_Default_Parameter!$C$6:$H$19,IF(AND($C23=11,_caution),6,4),FALSE),0)","v":0.1},0,null,{"$f":"SQRT(IF(ISNUMBER($I23),$I23,0)^2+$J23^2+$K23^2)","v":0.1},9.9751345119592702E-2,0,0.29871255785727335,0,0,0,1,0,9.9751345119592702E-2,0,0.10000000000000005,0,0.29871255785727335,0,0]
["PY",null,12,{"$f":"_Legal","v":"Rechtsschutz"},0,null,null,null,{"$f":"IFERROR(IF(J24<>VLOOKUP($C24,NL_Default_Parameter!$C$6:$H$19,IF(AND($C24=11,_caution),6,4),FALSE),VLOOKUP($C24,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C24,NL_Default_Parameter!$C$6:$H$19,IF(AND($C24=11,_caution),6,4),FALSE),0)","v":3.5000000000000003E-2},0,null,3.5000000000000003E-2,3.4989288356478791E-2,0,9.7134138392008573E-2,0,0,0,1,0,3.4989288356478791E-2,0,3.5000000000000454E-2,0,9.7134138392008573E-2,0,0]
["PY",null,13,{"$f":"_Others","v":"Andere"},0,null,null,null,{"$f":"IFERROR(IF(J25<>VLOOKUP($C25,NL_Default_Parameter!$C$6:$H$19,IF(AND($C25=11,_caution),6,4),FALSE),VLOOKUP($C25,NL_Default_Parameter!$C$6:$H$19,3,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C25,NL_Default_Parameter!$C$6:$H$19,IF(AND($C25=11,_caution),6,4),FALSE),0)","v":0.05},0,null,0.05,4.9968792246632754E-2,0,0.14116652859600487,0,0,0,1,0,4.9968792246632754E-2,0,4.9999999999999468E-2,0,0.14116652859600487,0,0]
["CY","CY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"IFERROR(VLOOKUP($C26, NL_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP($C26, NL_CH_Direct_CY_Inputs, 7, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP($C26, NL_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C26,NL_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP($C26,NL_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP($C26,NL_Default_Parameter!$C$25:$H$37,IF($F26=0.5,3,IF($F26=1,4,IF($F26=2,5,6))),FALSE),IF($C26=\"3b\",NL_Default_Parameter!$H$83,0))","v":8.4000000000000005E-2},null,{"$f":"IFERROR(VLOOKUP($C26,NL_Default_Parameter!$C$41:$I$53,IF(AND($C26=11,_caution),7,IF($F26=0.5,3,IF($F26=1,4,IF($F26=2,5,6)))),FALSE),0)","v":8},{"$f":"IFERROR(SQRT(IFERROR(($L26^2+1)/$G26,0)+$J26^2),0)","v":8.4000000000000005E-2},8.3852387653135282E-2,0,0.24646833494761466,{"$f":"$M26*$E26*$H26","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N26))*$E26/alpha*H26","v":0},{"$f":"$E26*$P26*$H26","v":0},{"$f":"VLOOKUP($C26,NL_CH_Direct_CY_Pattern,57,FALSE)","v":1},0,8.3852387653135282E-2,0,8.3999999999999714E-2,{"$f":"$X26*$E26*$H26","v":0},0.24646833494761466,{"$f":"$Z26*$E26*$H26","v":0},0]
["CY",null,2,{"$f":"_MOD","v":"MFK"},0,0,0,{"$f":"IFERROR(IF(VLOOKUP($C27,NL_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP($C27,NL_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP($C27,NL_Default_Parameter!$C$25:$H$37,IF($F27=0.5,3,IF($F27=1,4,IF($F27=2,5,6))),FALSE),IF($C27=\"3b\",NL_Default_Parameter!$H$83,0))","v":7.0000000000000007E-2},null,{"$f":"IFERROR(VLOOKUP($C27,NL_Default_Parameter!$C$41:$I$53,IF(AND($C27=11,_caution),7,IF($F27=0.5,3,IF($F27=1,4,IF($F27=2,5,6)))),FALSE),0)","v":2.5},{"$f":"IFERROR(SQRT(IFERROR(($L27^2+1)/$G27,0)+$J27^2),0)","v":7.0000000000000007E-2},6.991447684690108E-2,0,0.20217510234794656,0,0,{"$f":"$E27*$P27*$H27","v":0},1,0,6.991447684690108E-2,0,6.9999999999999313E-2,0,0.20217510234794656,0,0]
["CY",null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C28,NL_Default_Parameter!$C$25:$H$37,IF($F28=0.5,3,IF($F28=1,4,IF($F28=2,5,6))),FALSE),IF($C28=\"3b\",NL_Default_Parameter!$H$83,0))","v":7.2999999999999995E-2},null,{"$f":"IFERROR(VLOOKUP($C28,NL_Default_Parameter!$C$41:$I$53,IF(AND($C28=11,_caution),7,IF($F28=0.5,3,IF($F28=1,4,IF($F28=2,5,6)))),FALSE),0)","v":7.5},7.2999999999999995E-2,7.2903025475509017E-2,0,0.21155572188915706,0,0,0,1,0,7.2903025475509017E-2,0,7.2999999999999426E-2,0,0.21155572188915706,0,0]
["CY",null,"3b",{"$f":"_ESP_in_Parenthesis","v":"(Elementarschadenpool)"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C29,NL_Default_Parameter!$C$25:$H$37,IF($F29=0.5,3,IF($F29=1,4,IF($F29=2,5,6))),FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP($C29,NL_Default_Parameter!$C$41:$I$53,IF(AND($C29=11,_caution),7,IF($F29=0.5,3,IF($F29=1,4,IF($F29=2,5,6)))),FALSE),0)","v":0},0,0,0,0,0,{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N29))*$E29/alpha*H29","v":0},{"$f":"$E29*$P29*$H29","v":0},1,0,0,0,0,{"$f":"$X29*$E29*$H29","v":0},0,0,0]
["CY",null,4,{"$f":"_GL","v":"Haftpflicht"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C30,NL_Default_Parameter!$C$25:$H$37,IF($F30=0.5,3,IF($F30=1,4,IF($F30=2,5,6))),FALSE),IF($C30=\"3b\",NL_Default_Parameter!$H$83,0))","v":0.08},null,{"$f":"IFERROR(VLOOKUP($C30,NL_Default_Parameter!$C$41:$I$53,IF(AND($C30=11,_caution),7,IF($F30=0.5,3,IF($F30=1,4,IF($F30=2,5,6)))),FALSE),0)","v":10},0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0,1,0,7.9872441830953114E-2,0,7.9999999999999752E-2,{"$f":"$X30*$E30*$H30","v":0},0.2336785725802879,0,0]
["CY",null,"5a",{"$f":"_AccMandatory","v":"UVG"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C31,NL_Default_Parameter!$C$25:$H$37,IF($F31=0.5,3,IF($F31=1,4,IF($F31=2,5,6))),FALSE),IF($C31=\"3b\",NL_Default_Parameter!$H$83,0))","v":0.08},null,{"$f":"IFERROR(VLOOKUP($C31,NL_Default_Parameter!$C$41:$I$53,IF(AND($C31=11,_caution),7,IF($F31=0.5,3,IF($F31=1,4,IF($F31=2,5,6)))),FALSE),0)","v":9.5},0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0,1,0,7.9872441830953114E-2,0,7.9999999999999752E-2,0,0.2336785725802879,0,0]
["CY",null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C32,NL_Default_Parameter!$C$25:$H$37,IF($F32=0.5,3,IF($F32=1,4,IF($F32=2,5,6))),FALSE),IF($C32=\"3b\",NL_Default_Parameter!$H$83,0))","v":0},null,{"$f":"IFERROR(VLOOKUP($C32,NL_Default_Parameter!$C$41:$I$53,IF(AND($C32=11,_caution),7,IF($F32=0.5,3,IF($F32=1,4,IF($F32=2,5,6)))),FALSE),0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
["CY",null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C33,NL_Default_Parameter!$C$25:$H$37,IF($F33=0.5,3,IF($F33=1,4,IF($F33=2,5,6))),FALSE),IF($C33=\"3b\",NL_Default_Parameter!$H$83,0))","v":0.06},null,{"$f":"IFERROR(VLOOKUP($C33,NL_Default_Parameter!$C$41:$I$53,IF(AND($C33=11,_caution),7,IF($F33=0.5,3,IF($F33=1,4,IF($F33=2,5,6)))),FALSE),0)","v":5.5},0.06,5.994610504553418E-2,0,0.17133976945419382,0,0,0,1,0,5.994610504553418E-2,0,6.0000000000000393E-2,0,0.17133976945419382,0,0]
["CY",null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C34,NL_Default_Parameter!$C$25:$H$37,IF($F34=0.5,3,IF($F34=1,4,IF($F34=2,5,6))),FALSE),IF($C34=\"3b\",NL_Default_Parameter!$H$83,0))","v":7.8E-2},null,{"$f":"IFERROR(VLOOKUP($C34,NL_Default_Parameter!$C$41:$I$53,IF(AND($C34=11,_caution),7,IF($F34=0.5,3,IF($F34=1,4,IF($F34=2,5,6)))),FALSE),0)","v":2},7.8E-2,7.7881751377737396E-2,0,0.22732414762255493,0,0,0,1,0,7.7881751377737396E-2,0,7.7999999999999861E-2,0,0.22732414762255493,0,0]
["CY",null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C35,NL_Default_Parameter!$C$25:$H$37,IF($F35=0.5,3,IF($F35=1,4,IF($F35=2,5,6))),FALSE),IF($C35=\"3b\",NL_Default_Parameter!$H$83,0))","v":0.16},null,{"$f":"IFERROR(VLOOKUP($C35,NL_Default_Parameter!$C$41:$I$53,IF(AND($C35=11,_caution),7,IF($F35=0.5,3,IF($F35=1,4,IF($F35=2,5,6)))),FALSE),0)","v":2.2999999999999998},0.16,0.15898995938193269,0,0.51037868274972453,0,0,0,1,0,0.15898995938193269,0,0.1600000000000002,0,0.51037868274972453,0,0]
["CY",null,9,{"$f":"_Marine","v":"Transport"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C36,NL_Default_Parameter!$C$25:$H$37,IF($F36=0.5,3,IF($F36=1,4,IF($F36=2,5,6))),FALSE),IF($C36=\"3b\",NL_Default_Parameter!$H$83,0))","v":0.09},null,{"$f":"IFERROR(VLOOKUP($C36,NL_Default_Parameter!$C$41:$I$53,IF(AND($C36=11,_caution),7,IF($F36=0.5,3,IF($F36=1,4,IF($F36=2,5,6)))),FALSE),0)","v":6},0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0,1,0,8.9818545288591664E-2,0,{"$f":"SQRT(EXP($V36^2)-1)","v":8.9999999999999983E-2},0,0.26585591784579288,0,0]
["CY",null,10,{"$f":"_Aviation","v":"Luftfahrt"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C37,NL_Default_Parameter!$C$25:$H$37,IF($F37=0.5,3,IF($F37=1,4,IF($F37=2,5,6))),FALSE),IF($C37=\"3b\",NL_Default_Parameter!$H$83,0))","v":0.12},null,{"$f":"IFERROR(VLOOKUP($C37,NL_Default_Parameter!$C$41:$I$53,IF(AND($C37=11,_caution),7,IF($F37=0.5,3,IF($F37=1,4,IF($F37=2,5,6)))),FALSE),0)","v":3.5},0.12,0.11957133728793198,0,0.36648375279999623,0,0,0,1,0,0.11957133728793198,0,{"$f":"SQRT(EXP($V37^2)-1)","v":0.11999999999999987},0,0.36648375279999623,0,0]
["CY",null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C38,NL_Default_Parameter!$C$25:$H$37,IF($F38=0.5,3,IF($F38=1,4,IF($F38=2,5,6))),FALSE),IF($C38=\"3b\",NL_Default_Parameter!$H$83,0))","v":0.1},null,{"$f":"IFERROR(VLOOKUP($C38,NL_Default_Parameter!$C$41:$I$53,IF(AND($C38=11,_caution),7,IF($F38=0.5,3,IF($F38=1,4,IF($F38=2,5,6)))),FALSE),0)","v":5},0.1,9.9751345119592702E-2,0,0.29871255785727335,0,0,0,1,0,9.9751345119592702E-2,0,0.10000000000000005,0,0.29871255785727335,0,0]
["CY",null,12,{"$f":"_Legal","v":"Rechtsschutz"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C39,NL_Default_Parameter!$C$25:$H$37,IF($F39=0.5,3,IF($F39=1,4,IF($F39=2,5,6))),FALSE),IF($C39=\"3b\",NL_Default_Parameter!$H$83,0))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(VLOOKUP($C39,NL_Default_Parameter!$C$41:$I$53,IF(AND($C39=11,_caution),7,IF($F39=0.5,3,IF($F39=1,4,IF($F39=2,5,6)))),FALSE),0)","v":3},7.4999999999999997E-2,7.4894851388534009E-2,0,0.21784295435707346,0,0,0,1,0,7.4894851388534009E-2,0,7.4999999999999942E-2,0,0.21784295435707346,0,0]
["CY",null,13,{"$f":"_Others","v":"Andere"},0,0,0,1,null,{"$f":"IFERROR(VLOOKUP($C40,NL_Default_Parameter!$C$25:$H$37,IF($F40=0.5,3,IF($F40=1,4,IF($F40=2,5,6))),FALSE),IF($C40=\"3b\",NL_Default_Parameter!$H$83,0))","v":0.09},null,{"$f":"IFERROR(VLOOKUP($C40,NL_Default_Parameter!$C$41:$I$53,IF(AND($C40=11,_caution),7,IF($F40=0.5,3,IF($F40=1,4,IF($F40=2,5,6)))),FALSE),0)","v":5},0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0,1,0,8.9818545288591664E-2,0,8.9999999999999983E-2,0,0.26585591784579288,0,0]
["URR","URR",1,{"$f":"_MTPL","v":"MFH"},{"$f":"IFERROR(VLOOKUP($C41, NL_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE), 0)","v":0},0,null,{"$f":"IFERROR(IF(VLOOKUP($C41,NL_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP($C41,NL_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP($C41,NL_Default_Parameter!$C$25:$H$37,IF($F41=0.5,3,IF($F41=1,4,IF($F41=2,5,6))),FALSE),0)","v":8.4000000000000005E-2},null,null,{"$f":"SQRT($I41^2+$J41^2+$K41^2)","v":8.4000000000000005E-2},{"$f":"SQRT(LN($M41^2 + 1))","v":8.3852387653135282E-2},0,{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N41))/alpha-1","v":0.24646833494761466},{"$f":"$M41*$E41*$H41","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N41))*$E41/alpha","v":0},{"$f":"$E41*$P41*$H41","v":0},{"$f":"VLOOKUP($C41,NL_CH_Direct_URR_Pattern,57,FALSE)","v":1},0,{"$f":"SQRT($N41^2+$U41^2)","v":8.3852387653135282E-2},0,{"$f":"SQRT(EXP($V41^2)-1)","v":8.3999999999999714E-2},{"$f":"X41*E41*H41","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$V41))/alpha-1","v":0.24646833494761466},0,0]
["URR",null,2,{"$f":"_MOD","v":"MFK"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C42,NL_Default_Parameter!$C$25:$H$37,IF($F42=0.5,3,IF($F42=1,4,IF($F42=2,5,6))),FALSE),0)","v":7.0000000000000007E-2},null,null,{"$f":"SQRT($I42^2+$J42^2+$K42^2)","v":7.0000000000000007E-2},6.991447684690108E-2,0,0.20217510234794656,0,{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N42))*$E42/alpha","v":0},0,1,0,{"$f":"SQRT($N42^2+$U42^2)","v":6.991447684690108E-2},0,{"$f":"SQRT(EXP($V42^2)-1)","v":6.9999999999999313E-2},{"$f":"X42*E42*H42","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$V42))/alpha-1","v":0.20217510234794656},0,0]
["URR",null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C43,NL_Default_Parameter!$C$25:$H$37,IF($F43=0.5,3,IF($F43=1,4,IF($F43=2,5,6))),FALSE),0)","v":7.2999999999999995E-2},null,null,7.2999999999999995E-2,7.2903025475509017E-2,0,0.21155572188915706,0,0,0,1,{"$f":"NORMINV(1-alpha,0,1)-SQRT(_xlfn.NORM.INV(1-alpha,0,1)^2-2*LN($T43))","v":0},{"$f":"SQRT($N43^2+$U43^2)","v":7.2903025475509017E-2},0,7.2999999999999426E-2,{"$f":"X43*E43*H43","v":0},0.21155572188915706,0,0]
["URR",null,"3b",{"$f":"_ESP_in_Parenthesis","v":"(Elementarschadenpool)"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C44,NL_Default_Parameter!$C$25:$H$37,IF($F44=0.5,3,IF($F44=1,4,IF($F44=2,5,6))),FALSE),0)","v":0},null,null,{"$f":"SQRT($I44^2+$J44^2+$K44^2)","v":0},0,0,0,0,0,0,1,0,0,0,0,{"$f":"X44*E44*H44","v":0},0,0,0]
["URR",null,4,{"$f":"_GL","v":"Haftpflicht"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C45,NL_Default_Parameter!$C$25:$H$37,IF($F45=0.5,3,IF($F45=1,4,IF($F45=2,5,6))),FALSE),0)","v":0.08},null,null,0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0,1,0,7.9872441830953114E-2,0,7.9999999999999752E-2,0,0.2336785725802879,0,0]
["URR",null,"5a",{"$f":"_AccMandatory","v":"UVG"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C46,NL_Default_Parameter!$C$25:$H$37,IF($F46=0.5,3,IF($F46=1,4,IF($F46=2,5,6))),FALSE),0)","v":0.08},null,null,0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0,1,0,7.9872441830953114E-2,0,7.9999999999999752E-2,0,0.2336785725802879,0,0]
["URR",null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C47,NL_Default_Parameter!$C$25:$H$37,IF($F47=0.5,3,IF($F47=1,4,IF($F47=2,5,6))),FALSE),0)","v":0},null,null,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
["URR",null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C48,NL_Default_Parameter!$C$25:$H$37,IF($F48=0.5,3,IF($F48=1,4,IF($F48=2,5,6))),FALSE),0)","v":0.06},null,null,0.06,5.994610504553418E-2,0,0.17133976945419382,0,0,0,1,0,5.994610504553418E-2,0,6.0000000000000393E-2,0,0.17133976945419382,0,0]
["URR",null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C49,NL_Default_Parameter!$C$25:$H$37,IF($F49=0.5,3,IF($F49=1,4,IF($F49=2,5,6))),FALSE),0)","v":7.8E-2},null,null,7.8E-2,7.7881751377737396E-2,0,0.22732414762255493,0,0,0,1,0,7.7881751377737396E-2,0,7.7999999999999861E-2,0,0.22732414762255493,0,0]
["URR",null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C50,NL_Default_Parameter!$C$25:$H$37,IF($F50=0.5,3,IF($F50=1,4,IF($F50=2,5,6))),FALSE),0)","v":0.16},null,null,0.16,0.15898995938193269,0,0.51037868274972453,0,0,0,1,0,0.15898995938193269,0,0.1600000000000002,0,0.51037868274972453,0,0]
["URR",null,9,{"$f":"_Marine","v":"Transport"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C51,NL_Default_Parameter!$C$25:$H$37,IF($F51=0.5,3,IF($F51=1,4,IF($F51=2,5,6))),FALSE),0)","v":0.09},null,null,0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0,1,0,8.9818545288591664E-2,0,8.9999999999999983E-2,0,0.26585591784579288,0,0]
["URR",null,10,{"$f":"_Aviation","v":"Luftfahrt"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C52,NL_Default_Parameter!$C$25:$H$37,IF($F52=0.5,3,IF($F52=1,4,IF($F52=2,5,6))),FALSE),0)","v":0.12},null,null,0.12,0.11957133728793198,0,0.36648375279999623,0,0,{"$f":"$E52*$P52*$H52","v":0},1,0,0.11957133728793198,0,0.11999999999999987,0,0.36648375279999623,0,0]
["URR",null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C53,NL_Default_Parameter!$C$25:$H$37,IF($F53=0.5,3,IF($F53=1,4,IF($F53=2,5,6))),FALSE),0)","v":0.1},null,null,0.1,9.9751345119592702E-2,0,0.29871255785727335,0,0,0,1,0,9.9751345119592702E-2,0,0.10000000000000005,0,0.29871255785727335,0,0]
["URR",null,12,{"$f":"_Legal","v":"Rechtsschutz"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C54,NL_Default_Parameter!$C$25:$H$37,IF($F54=0.5,3,IF($F54=1,4,IF($F54=2,5,6))),FALSE),0)","v":7.4999999999999997E-2},null,null,7.4999999999999997E-2,7.4894851388534009E-2,0,0.21784295435707346,0,0,0,1,0,7.4894851388534009E-2,0,7.4999999999999942E-2,0,0.21784295435707346,0,0]
["URR",null,13,{"$f":"_Others","v":"Andere"},0,0,null,1,null,{"$f":"IFERROR(VLOOKUP($C55,NL_Default_Parameter!$C$25:$H$37,IF($F55=0.5,3,IF($F55=1,4,IF($F55=2,5,6))),FALSE),0)","v":0.09},null,null,0.09,8.9818545288591664E-2,0,{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N55))/alpha-1","v":0.26585591784579288},0,0,0,1,0,8.9818545288591664E-2,0,8.9999999999999983E-2,0,0.26585591784579288,0,0]
["PY_Total","PY",{"$f":"_disc","v":"diskontiert"},"Total",{"$f":"SUM(E11:E25)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR($Q56/$E56,0)","v":0},0,0,{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$N56))/alpha-1","v":0},{"$f":"SQRT(MMULT(TRANSPOSE($Q$11:$Q$25),MMULT(PY_Correlation,$Q$11:$Q$25)))","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-N56))*E56/alpha","v":0},{"$f":"E56*P56","v":0},null,null,{"$f":"SQRT(LN($X56^2 + 1))","v":0},0,{"$f":"IFERROR($Y56/$E56,0)","v":0},{"$f":"SQRT(MMULT(TRANSPOSE($Y$11:$Y$25),MMULT(PY_Correlation,$Y$11:$Y$25)))","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-$V56))/alpha-1","v":0},{"$f":"$Z56*$E56","v":0},{"$f":"IFERROR($AA56/$S56-1,0)","v":0}]
["CY_Total","CY",{"$f":"_undisc","v":"nicht diskontiert"},"Total",{"$f":"SUM(E26:E40)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,56,FALSE)=0,1,VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},null,null,null,null,{"$f":"IFERROR(($Q57/$H57)/$E57,0)","v":0},0,0,0,{"$f":"SQRT(MMULT(TRANSPOSE($Q$26:$Q$40/$H$26:$H$40),MMULT(CY_Correlation,$Q$26:$Q$40/$H$26:$H$40)))*$H57","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-N57))*E57/alpha*H57","v":0},{"$f":"E57*P57*H57","v":0},null,null,{"$f":"SQRT(LN($X57^2 + 1))","v":0},0,{"$f":"IFERROR(($Y57/$H57)/$E57,0)","v":0},{"$f":"SQRT(MMULT(TRANSPOSE($Y$26:$Y$40/$H$26:$H$40),MMULT(CY_Correlation,$Y$26:$Y$40/$H$26:$H$40)))*$H57","v":0},0,{"$f":"$Z57*$E57*$H57","v":0},0]
["URR_Total","URR",{"$f":"_undisc","v":"nicht diskontiert"},"Total",{"$f":"SUM(E41:E55)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(\"Total\",NL_Active_RI_URR_Pattern,56,FALSE)=0,1,VLOOKUP(\"Total\",NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,null,null,null,{"$f":"IFERROR((Q58/H58)/E58,0)","v":0},0,0,0,{"$f":"SQRT(MMULT(TRANSPOSE($Q$41:$Q$55/$H$41:$H$55),MMULT(URR_Correlation,$Q$41:$Q$55/$H$41:$H$55)))*$H58","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-N58))*E58/alpha*H58","v":0},{"$f":"E58*P58*H58","v":0},null,null,{"$f":"SQRT(LN($X58^2 + 1))","v":0},0,{"$f":"IFERROR(($Y58/$H58)/$E58,0)","v":0},{"$f":"SQRT(MMULT(TRANSPOSE($Y$41:$Y$55/$H$41:$H$55),MMULT(URR_Correlation,$Y$41:$Y$55/$H$41:$H$55)))*$H58","v":0},0,{"$f":"$Z58*$E58*$H58","v":0},0]
["PY_CY_Total","PY & CY ",{"$f":"_disc","v":"diskontiert"},"Total",{"$f":"E56+E57*H57","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(Q59/E59,0)","v":0},0,0,0,{"$f":"SQRT(MMULT(TRANSPOSE($Q$11:$Q$40),MMULT(PY_CY_Correlation,$Q$11:$Q$40)))","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-N59))*E59/alpha-E56","v":0},{"$f":"E59*P59","v":0},null,null,{"$f":"SQRT(LN($X59^2 + 1))","v":0},0,{"$f":"IFERROR($Y59/$E59,0)","v":0},{"$f":"SQRT(MMULT(TRANSPOSE($Y$11:$Y$40),MMULT(PY_CY_Correlation,$Y$11:$Y$40)))","v":0},0,{"$f":"$Z59*$E59","v":0},0]
["PY_CY_URR_Total","PY & CY &  URR",{"$f":"_disc","v":"diskontiert"},"Total",{"$f":"E58*H58+E59","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(Q60/E60,0)","v":0},0,0,0,{"$f":"SQRT(MMULT(TRANSPOSE($Q$11:$Q$55),MMULT(PY_CY_URR_Correlation,$Q$11:$Q$55)))","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-N60))*E60/alpha-E56","v":0},{"$f":"E60*P60","v":0},null,null,{"$f":"SQRT(LN($X60^2 + 1))","v":0},0,{"$f":"IFERROR($Y60/$E60,0)","v":0},{"$f":"SQRT(MMULT(TRANSPOSE($Y$11:$Y$55),MMULT(PY_CY_URR_Correlation,$Y$11:$Y$55)))","v":0},0,{"$f":"$Z60*$E60","v":0},0]
[]
[]
[null,{"$f":"VLOOKUP(\"T.15.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Branchen, bei denen der Versicherer gemäss seinem Marktanteil an einem marktweiten Ereignisschaden (Kumulschaden) beteiligt ist"}]
[]
[null,{"$f":"_risk","v":"Risiko"},{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$f":"_MarketEvent","v":"CY - marktweite Kumulschäden"},null,null,null,null,null,null,null,null,null,null,{"$f":"_CY_EL_disc_distr","v":"eigene Jahreskumulschadenverteilung"}]
[null,null,null,null,{"$f":"_CY_EL_lwrBd","v":"Marktgrossschadengrenze (untere Grenze der Paretoverteilung) "},{"$f":"_CY_EL_uprBd","v":"Obere Grenze der Paretoverteilung "},"Paretoparameter\n(Generalised Parameter für ES)",{"$f":"_ScaleParameter","v":"Skalierungsparameter "},{"$f":"_CY_EL_No_market","v":"Erwartete Anzahl der Ereignisse (Marktgrossschäden) "},null,null,{"$f":"_EX & \" (Markt)\"","v":"Erwartungswert (Markt)"},{"$f":"_CV","v":"Variationskoeffizient"},{"$f":"_MarketShare","v":"Marktanteil oder Poolanteil"},{"$f":"_Market","v":"Branche / Mitgliedschaft"},{"$f":"_risk_disc","v":"Risiko, mit Diskonteffekt"}]
[null,null,null,null,"x0","g","a","b",null,"n","p",{"$f":"_Attritional & \" \" & _ESV","v":"Normalschäden Elementarschadenversicherung ES-AVO"},null,"m",null,{"$f":"_EX","v":"Erwartungswert"},{"$f":"_ES","v":"Risiko (Expected Shortfall)"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"}]
[null,null,null,null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,"NegBin",null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"}]
["CY_Event",null,"3_ES1",{"$f":"VLOOKUP(\"T.15.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Elementarschadenversicherung ES-AVO (Normal- und Grossschäden aggregiert)"},{"$f":"IF(ESP_ESAVO,NL_Default_Parameter!$J$89,NL_Default_Parameter!$J$90)","v":50},{"$f":"IF(ESP_ESAVO,NL_Default_Parameter!$K$89,NL_Default_Parameter!$K$90)","v":1800},{"$f":"VLOOKUP($C69,NL_Default_Parameter!$C$89:$K$91,6,FALSE)","v":1.1491},{"$f":"IF(ESP_ESAVO,NL_Default_Parameter!$I$89,NL_Default_Parameter!$I$90)","v":1.0395000000000001},null,{"$f":"VLOOKUP($C69,NL_Default_Parameter!$C$89:$K$91,4,FALSE)","v":3.4523999999999999},{"$f":"VLOOKUP($C69,NL_Default_Parameter!$C$89:$K$91,5,FALSE)","v":0.16669999999999999},{"$f":"IF(ESP_ESAVO,NL_Default_Parameter!$F$83,NL_Default_Parameter!$F$84)","v":100.944},{"$f":"VLOOKUP($C69,NL_Default_Parameter!$C$83:$H$83,6,FALSE)","v":0.31059999999999999},null,{"$f":"Intro_SR_2024_InflV2_SM_Nonlife!$E$14","v":"ES-Pool"}]
["CY_Event",null,"3_ES2",{"$f":"VLOOKUP(\"T.15.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Sach (übrige Ereignisschäden)"},{"$f":"VLOOKUP($C70,NL_Default_Parameter!$C$89:$K$91,8,FALSE)","v":11.120000000000001},{"$f":"VLOOKUP($C70,NL_Default_Parameter!$C$89:$K$91,9,FALSE)","v":1000},{"$f":"VLOOKUP($C70,NL_Default_Parameter!$C$89:$K$91,6,FALSE)","v":1.1491},{"$f":"VLOOKUP($C70,NL_Default_Parameter!$C$89:$K$91,7,FALSE)","v":0.23100000000000001},null,{"$f":"VLOOKUP($C70,NL_Default_Parameter!$C$89:$K$91,4,FALSE)","v":3.4523999999999999},{"$f":"VLOOKUP($C70,NL_Default_Parameter!$C$89:$K$91,5,FALSE)","v":0.16669999999999999},null,null,null,"BU"]
["CY_Event",null,2,{"$f":"VLOOKUP(\"T.15.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"MFK (hauptsächlich Hagel)"},{"$f":"VLOOKUP($C71,NL_Default_Parameter!$C$78:$H$78,5,FALSE)","v":45},{"$f":"VLOOKUP($C71,NL_Default_Parameter!$C$78:$H$78,6,FALSE)","v":1500},{"$f":"VLOOKUP($C71,NL_Default_Parameter!$C$78:$H$78,4,FALSE)","v":1.85},null,{"$f":"VLOOKUP($C71,NL_Default_Parameter!$C$78:$H$78,3,FALSE)","v":0.9},null,null,null,null,null,"MFK"]

{"sheet":"NL_ExpecdtRes","index":16,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[17,{"$f":"_NL_Result","v":"Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,{"$f":"_InsuranceResult & \", \" & _disc","v":"Erwartetes versicherungstechnisches Ergebnis, diskontiert"}]
[]
[null,"Position",{"$f":"_explanation","v":"Erklärungen"},{"$f":"_NL_CH_Direct","v":"Schweizer Direktgeschäft"},{"$f":"_NL_Non_CH_Direct","v":"Ausländ. Direktgeschäft"},{"$f":"_NL_RI","v":"Aktive Rückversicherung"},"Total ",{"$f":"_NL_CH_Direct","v":"Schweizer Direktgeschäft"},{"$f":"_NL_Non_CH_Direct","v":"Ausländ. Direktgeschäft"},{"$f":"_NL_RI","v":"Aktive Rückversicherung"},"Total "]
[null,null,null,{"$f":"_gross","v":"brutto"},{"$f":"_gross","v":"brutto"},{"$f":"_gross","v":"brutto"},{"$f":"_gross","v":"brutto"},{"$f":"_net","v":"netto"},{"$f":"_net","v":"netto"},{"$f":"_net","v":"netto"},{"$f":"_net","v":"netto"}]
[null,null,null,{"$f":"_disc","v":"diskontiert"},"diskontiert","diskontiert","diskontiert","diskontiert","diskontiert","diskontiert","diskontiert"]
[null,null,null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},"in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF"]
[null,{"$f":"_WP  & \" (31.12.\" & current_year & \")\"","v":"Geschriebene Prämie (31.12.2024)"},null,{"$f":"D24","v":0},0,0,{"$f":"SUM(D10:F10)","v":0},{"$f":"H24","v":0},0,0,{"$f":"SUM(H10:J10)","v":0}]
[null,{"$f":"_Costs","v":"Betriebs- und Verwaltungskosten"},null,{"$f":"D25","v":0},0,0,{"$f":"SUM(D11:F11)","v":0},{"$f":"H25","v":0},0,0,{"$f":"SUM(H11:J11)","v":0}]
[null,{"$f":"_ExpectedIncWP","v":"Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie"},null,{"$f":"D26*VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,56,FALSE)","v":0},{"$f":"E26*VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,56,FALSE)","v":0},{"$f":"F26*VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,57,FALSE)","v":0},0,{"$f":"H26*VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,56,FALSE)","v":0},{"$f":"I26*VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,56,FALSE)","v":0},{"$f":"J26*VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,57,FALSE)","v":0},0]
[null,{"$f":"VLOOKUP(\"T.16.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & 1","v":"Übrige 1"},null,null,null,null,0,null,null,null,0]
[null,{"$f":"VLOOKUP(\"T.16.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & 2","v":"Übrige 2"},null,null,null,null,0,null,null,null,0]
[null,{"$f":"VLOOKUP(\"T.16.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & 3","v":"Übrige 3"},null,null,null,null,0,null,null,null,0]
[null,"Result",null,{"$f":"(D10-D11-D12)-SUM(D13:D15)","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Information: \" & _InsuranceResult & \", \" & _undisc","v":"Information: Erwartetes versicherungstechnisches Ergebnis, nicht diskontiert"}]
[]
[null,"Position",{"$f":"_explanation","v":"Erklärungen"},{"$f":"_NL_CH_Direct","v":"Schweizer Direktgeschäft"},{"$f":"_NL_Non_CH_Direct","v":"Ausländ. Direktgeschäft"},{"$f":"_NL_RI","v":"Aktive Rückversicherung"},"Total ",{"$f":"_NL_CH_Direct","v":"Schweizer Direktgeschäft"},{"$f":"_NL_Non_CH_Direct","v":"Ausländ. Direktgeschäft"},{"$f":"_NL_RI","v":"Aktive Rückversicherung"},"Total "]
[null,null,null,{"$f":"_gross","v":"brutto"},{"$f":"_gross","v":"brutto"},{"$f":"_gross","v":"brutto"},{"$f":"_gross","v":"brutto"},{"$f":"_net","v":"netto"},{"$f":"_net","v":"netto"},{"$f":"_net","v":"netto"},{"$f":"_net","v":"netto"}]
[null,null,null,{"$f":"_undisc","v":"nicht diskontiert"},"nicht diskontiert","nicht diskontiert","nicht diskontiert","nicht diskontiert","nicht diskontiert","nicht diskontiert","nicht diskontiert"]
[null,null,null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},"in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF","in Mio. CHF"]
[null,{"$f":"_WP  & \" (31.12.\" & current_year & \")\"","v":"Geschriebene Prämie (31.12.2024)"},null,{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,6,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,6,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,7,FALSE)","v":0},{"$f":"SUM(D24:F24)","v":0},{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,7,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,7,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,8,FALSE)","v":0},{"$f":"SUM(H24:J24)","v":0}]
[null,{"$f":"_Costs","v":"Betriebs- und Verwaltungskosten"},null,{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,12,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,12,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,13,FALSE)","v":0},0,{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,13,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,14,FALSE)","v":0},{"$f":"SUM(H25:J25)","v":0}]
[null,{"$f":"_ExpectedIncWP","v":"Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie"},null,{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,14,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,15,FALSE)","v":0},0,{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,15,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,15,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,16,FALSE)","v":0},{"$f":"SUM(H26:J26)","v":0}]
[null,{"$f":"VLOOKUP(\"T.16.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & 1","v":"Übrige 1"},null,null,null,null,0,null,null,null,0]
[null,{"$f":"VLOOKUP(\"T.16.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & 2","v":"Übrige 2"},null,null,null,null,0,null,null,null,0]
[null,{"$f":"VLOOKUP(\"T.16.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & 3","v":"Übrige 3"},null,null,null,null,0,null,null,null,0]
[null,"Result",null,{"$f":"(D24-D25-D26)-SUM(D27:D29)","v":0},0,0,0,0,0,0,0]

{"sheet":"NL_Distributions","index":17,"n_rows":5027,"n_cols":49,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[18,{"$f":"_NL_Distr","v":"Schadenversicherung: Verteilungen"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,null,{"$f":"VLOOKUP(\"T.18.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"diskontierte Verteilung der/des"}]
[null,"(A1)",{"$f":"VLOOKUP(\"T.18.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"aggregierten CY-Grossschäden (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)"}]
[null,"(A2)",{"$f":"VLOOKUP(\"T.18.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"aggregierten CY-Naturkatastrophenschäden (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)"}]
[null,"(A3)",{"$f":"VLOOKUP(\"T.18.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"aggregierten CY-Normalschäden (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)"}]
[null,"(A4)",{"$f":"VLOOKUP(\"T.18.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"aggregierten CY-Gesamtschäden  (Aggregat über CH-Direct, Non-CH-Direct und aktive RV und über Normal-, Gross,- Kumul- und Naturkatastrophenschäden)"}]
[null,"(A5)",{"$f":"VLOOKUP(\"T.18.06\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"aggregierten PY-Gesamtschäden  (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)"}]
[null,"(A6)",{"$f":"VLOOKUP(\"T.18.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"aggregierten URR-Gesamtschäden  (Aggregat über CH-Direct, Non-CH-Direct und aktive RV)"}]
[null,"(A7)",{"$f":"VLOOKUP(\"T.18.08\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"aggregierten Versicherungsschäden  (Aggregat über PY, CY und URR)"}]
[null,"(B)",{"$f":"VLOOKUP(\"T.18.09\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"versicherungstechnischen Ergebnisses (zentriert)"}]
[]
[null,null,"(A1)",null,null,null,null,null,"(A2)",null,null,null,null,null,"(A3)",null,null,null,null,null,"(A4)",null,null,null,null,null,"(A5)",null,null,null,null,null,"(A6)",null,null,null,null,null,"(A7)",null,null,null,null,null,"(B)"]
[null,null,null,{"$f":"VLOOKUP(\"T.18.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kumulative Verteilungsfunktion"},{"$f":"VLOOKUP(\"T.18.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartungswert"},{"$f":"VLOOKUP(\"T.18.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VaR Berechnung\nIndikator: (F(x)> 1-alpha)"},{"$f":"VLOOKUP(\"T.18.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Beitrag zum Expected Shortfall"},null,null,{"$f":"VLOOKUP(\"T.18.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kumulative Verteilungsfunktion"},{"$f":"VLOOKUP(\"T.18.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartungswert"},{"$f":"VLOOKUP(\"T.18.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VaR Berechnung\nIndikator: (F(x)> 1-alpha)"},{"$f":"VLOOKUP(\"T.18.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Beitrag zum Expected Shortfall"},null,null,{"$f":"VLOOKUP(\"T.18.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kumulative Verteilungsfunktion"},{"$f":"VLOOKUP(\"T.18.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartungswert"},{"$f":"VLOOKUP(\"T.18.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VaR Berechnung\nIndikator: (F(x)> 1-alpha)"},{"$f":"VLOOKUP(\"T.18.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Beitrag zum Expected Shortfall"},null,null,{"$f":"VLOOKUP(\"T.18.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kumulative Verteilungsfunktion"},{"$f":"VLOOKUP(\"T.18.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartungswert"},{"$f":"VLOOKUP(\"T.18.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VaR Berechnung\nIndikator: (F(x)> 1-alpha)"},{"$f":"VLOOKUP(\"T.18.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Beitrag zum Expected Shortfall"},null,null,{"$f":"VLOOKUP(\"T.18.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kumulative Verteilungsfunktion"},{"$f":"VLOOKUP(\"T.18.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartungswert"},{"$f":"VLOOKUP(\"T.18.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VaR Berechnung\nIndikator: (F(x)> 1-alpha)"},{"$f":"VLOOKUP(\"T.18.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Beitrag zum Expected Shortfall"},null,null,{"$f":"VLOOKUP(\"T.18.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kumulative Verteilungsfunktion"},{"$f":"VLOOKUP(\"T.18.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartungswert"},{"$f":"VLOOKUP(\"T.18.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VaR Berechnung\nIndikator: (F(x)> 1-alpha)"},{"$f":"VLOOKUP(\"T.18.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Beitrag zum Expected Shortfall"},null,null,{"$f":"VLOOKUP(\"T.18.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kumulative Verteilungsfunktion"},{"$f":"VLOOKUP(\"T.18.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartungswert"},{"$f":"VLOOKUP(\"T.18.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VaR Berechnung\nIndikator: (F(x)> 1-alpha)"},{"$f":"VLOOKUP(\"T.18.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Beitrag zum Expected Shortfall"},null,null,{"$f":"VLOOKUP(\"T.18.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kumulative Verteilungsfunktion"},{"$f":"VLOOKUP(\"T.18.14\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VaR Berechnung Indikator (F(x)<alpha)"},{"$f":"VLOOKUP(\"T.18.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Beitrag zum Expected Shortfall"},{"$f":"VLOOKUP(\"T.18.15\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"check: Erwartungswert sollte 0 sein"}]
[null,null,"x","F(x)",null,null,"f(x) x dx / alpha",null,"x","F(x)",null,null,"f(x) x dx / alpha",null,"x","F(x)",null,null,"f(x) x dx / alpha",null,"x","F(x)",null,null,"f(x) x dx / alpha",null,"x","F(x)",null,null,"f(x) x dx / alpha",null,"x","F(x)",null,null,"f(x) x dx / alpha",null,"x","F(x)",null,null,"f(x) x dx / alpha",null,"x","F(x)",null,"f(x) x dx / alpha"]
[null,null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"}]
[null,null,null,null,{"$f":"SUM(E28:E5026)","v":0},{"$f":"SUM(F28:F5026)","v":0},{"$f":"SUM(G28:G5026)","v":0},null,null,null,{"$f":"SUM(K28:K5026)","v":0},{"$f":"SUM(L28:L5026)","v":0},{"$f":"SUM(M28:M5026)","v":0},null,null,null,{"$f":"SUM(Q28:Q5026)","v":0},{"$f":"SUM(R28:R5026)","v":0},{"$f":"SUM(S28:S5026)","v":0},null,null,null,{"$f":"SUM(W28:W5026)","v":0},{"$f":"SUM(X28:X5026)","v":0},{"$f":"SUM(Y28:Y5026)","v":0},null,null,null,{"$f":"SUM(AC28:AC5026)","v":0},{"$f":"SUM(AD28:AD5026)","v":0},{"$f":"SUM(AE28:AE5026)","v":0},null,null,null,{"$f":"SUM(AI28:AI5026)","v":0},{"$f":"SUM(AJ28:AJ5026)","v":0},{"$f":"SUM(AK28:AK5026)","v":0},null,null,null,{"$f":"SUM(AO28:AO5026)","v":0},{"$f":"SUM(AP28:AP5026)","v":0},{"$f":"SUM(AQ28:AQ5026)","v":0},null,null,null,{"$f":"SUM(AU28:AU5026)","v":0},{"$f":"SUM(AV28:AV5026)","v":0},{"$f":"SUM(AW28:AW5026)","v":0}]
[]
[null,"example",0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,-10000,0,{"$f":"(AS20+(AS21-AS20)/(AT21-AT20)*(alpha-AT20))*(AT20<alpha)*(AT21>=alpha)","v":0},{"$f":"(AT20<alpha)*(IF(AT21<alpha,AT21,alpha)-AT20)*(AS21+AS20)*0.5/alpha","v":-99.99}]
[null,null,5,5.0000000000000001E-4,null,null,null,null,5,5.0000000000000001E-4,null,null,null,null,5,5.0000000000000001E-4,null,null,null,null,5,5.0000000000000001E-4,null,null,null,null,5,5.0000000000000001E-4,null,null,null,null,5,5.0000000000000001E-4,null,null,null,null,5,5.0000000000000001E-4,null,null,null,null,-9998,1E-4,0,-99.97]
[null,null,":",":",null,null,null,null,":",":",null,null,null,null,":",":",null,null,null,null,":",":",null,null,null,null,":",":",null,null,null,null,":",":",null,null,null,null,":",":",null,null,null,null,-9996,2.0000000000000001E-4,-9669.2461641094069,-4898.0399999999991]
[null,null,6990,0.99980000000000002,null,null,null,null,6990,0.99980000000000002,null,null,null,null,6990,0.99980000000000002,null,null,null,null,6990,0.99980000000000002,null,null,null,null,6990,0.99980000000000002,null,null,null,null,6990,0.99980000000000002,null,null,null,null,6990,0.99980000000000002,null,null,null,null,0,0.3,0,0]
[null,null,6995,0.99990000000000001,null,null,null,null,6995,0.99990000000000001,null,null,null,null,6995,0.99990000000000001,null,null,null,null,6995,0.99990000000000001,null,null,null,null,6995,0.99990000000000001,null,null,null,null,6995,0.99990000000000001,null,null,null,null,6995,0.99990000000000001,null,null,null,null,198,0.99990000000000001,0,0]
[null,null,6000,1,null,null,null,null,6000,1,null,null,null,null,6000,1,null,null,null,null,6000,1,null,null,null,null,6000,1,null,null,null,null,6000,1,null,null,null,null,6000,1,null,null,null,null,200,1,0,0]
[]
[]
[null,null,null,null,{"$f":"IF(D29>0,(D29-D28)*(C29+C28)*0.5,0)","v":0},{"$f":"IFERROR((C28+(C29-C28)/(D29-D28)*(1-alpha-D28))*(D29>=1-alpha)*(D28<1-alpha),0)","v":0},{"$f":"(C29>=$F$18)*(D29-IF(C28>=$F$18,D28,1-alpha))*(C29+C28)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J29>0,(J29-J28)*(I29+I28)*0.5,0)","v":0},{"$f":"IFERROR((I28+(I29-I28)/(J29-J28)*(1-alpha-J28))*(J29>=1-alpha)*(J28<1-alpha),0)","v":0},{"$f":"(I29>=$L$18)*(J29-IF(I28>=$L$18,J28,1-alpha))*(I29+I28)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P29>0,(P29-P28)*(O29+O28)*0.5,0)","v":0},{"$f":"IFERROR((O28+(O29-O28)/(P29-P28)*(1-alpha-P28))*(P29>=1-alpha)*(P28<1-alpha),0)","v":0},{"$f":"(O29>=$R$18)*(P29-IF(O28>=$R$18,P28,1-alpha))*(O29+O28)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V29>0,(V29-V28)*(U29+U28)*0.5,0)","v":0},{"$f":"IFERROR((U28+(U29-U28)/(V29-V28)*(1-alpha-V28))*(V29>=1-alpha)*(V28<1-alpha),0)","v":0},{"$f":"(U29>=$X$18)*(V29-IF(U28>=$X$18,V28,1-alpha))*(U29+U28)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB29>0,(AB29-AB28)*(AA29+AA28)*0.5,0)","v":0},{"$f":"IFERROR((AA28+(AA29-AA28)/(AB29-AB28)*(1-alpha-AB28))*(AB29>=1-alpha)*(AB28<1-alpha),0)","v":0},{"$f":"(AA29>=$AD$18)*(AB29-IF(AA28>=$AD$18,AB28,1-alpha))*(AA29+AA28)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH29>0,(AH29-AH28)*(AG29+AG28)*0.5,0)","v":0},{"$f":"IFERROR((AG28+(AG29-AG28)/(AH29-AH28)*(1-alpha-AH28))*(AH29>=1-alpha)*(AH28<1-alpha),0)","v":0},{"$f":"(AG29>=$AJ$18)*(AH29-IF(AG28>=$AJ$18,AH28,1-alpha))*(AG29+AG28)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN29>0,(AN29-AN28)*(AM29+AM28)*0.5,0)","v":0},{"$f":"IFERROR((AM28+(AM29-AM28)/(AN29-AN28)*(1-alpha-AN28))*(AN29>=1-alpha)*(AN28<1-alpha),0)","v":0},{"$f":"(AM29>=$AP$18)*(AN29-IF(AM28>=$AP$18,AN28,1-alpha))*(AM29+AM28)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS28+(AS29-AS28)/(AT29-AT28)*(alpha-AT28))*(AT28<alpha)*(AT29>=alpha),0)","v":0},{"$f":"(AT28<alpha)*(IF(AT29<alpha,AT29,alpha)-AT28)*(AS29+AS28)*0.5/alpha","v":0},{"$f":"IF(AT29>0,(AT29-AT28)*(AS29+AS28)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT30>0,(AT30-AT29)*(AS30+AS29)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D53>0,(D53-D52)*(C53+C52)*0.5,0)","v":0},0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D93>0,(D93-D92)*(C93+C92)*0.5,0)","v":0},{"$f":"IFERROR((C92+(C93-C92)/(D93-D92)*(1-alpha-D92))*(D93>=1-alpha)*(D92<1-alpha),0)","v":0},{"$f":"(C93>=$F$18)*(D93-IF(C92>=$F$18,D92,1-alpha))*(C93+C92)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J93>0,(J93-J92)*(I93+I92)*0.5,0)","v":0},{"$f":"IFERROR((I92+(I93-I92)/(J93-J92)*(1-alpha-J92))*(J93>=1-alpha)*(J92<1-alpha),0)","v":0},{"$f":"(I93>=$L$18)*(J93-IF(I92>=$L$18,J92,1-alpha))*(I93+I92)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P93>0,(P93-P92)*(O93+O92)*0.5,0)","v":0},{"$f":"IFERROR((O92+(O93-O92)/(P93-P92)*(1-alpha-P92))*(P93>=1-alpha)*(P92<1-alpha),0)","v":0},{"$f":"(O93>=$R$18)*(P93-IF(O92>=$R$18,P92,1-alpha))*(O93+O92)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V93>0,(V93-V92)*(U93+U92)*0.5,0)","v":0},{"$f":"IFERROR((U92+(U93-U92)/(V93-V92)*(1-alpha-V92))*(V93>=1-alpha)*(V92<1-alpha),0)","v":0},{"$f":"(U93>=$X$18)*(V93-IF(U92>=$X$18,V92,1-alpha))*(U93+U92)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB93>0,(AB93-AB92)*(AA93+AA92)*0.5,0)","v":0},{"$f":"IFERROR((AA92+(AA93-AA92)/(AB93-AB92)*(1-alpha-AB92))*(AB93>=1-alpha)*(AB92<1-alpha),0)","v":0},{"$f":"(AA93>=$AD$18)*(AB93-IF(AA92>=$AD$18,AB92,1-alpha))*(AA93+AA92)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH93>0,(AH93-AH92)*(AG93+AG92)*0.5,0)","v":0},{"$f":"IFERROR((AG92+(AG93-AG92)/(AH93-AH92)*(1-alpha-AH92))*(AH93>=1-alpha)*(AH92<1-alpha),0)","v":0},{"$f":"(AG93>=$AJ$18)*(AH93-IF(AG92>=$AJ$18,AH92,1-alpha))*(AG93+AG92)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN93>0,(AN93-AN92)*(AM93+AM92)*0.5,0)","v":0},{"$f":"IFERROR((AM92+(AM93-AM92)/(AN93-AN92)*(1-alpha-AN92))*(AN93>=1-alpha)*(AN92<1-alpha),0)","v":0},{"$f":"(AM93>=$AP$18)*(AN93-IF(AM92>=$AP$18,AN92,1-alpha))*(AM93+AM92)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS92+(AS93-AS92)/(AT93-AT92)*(alpha-AT92))*(AT92<alpha)*(AT93>=alpha),0)","v":0},{"$f":"(AT92<alpha)*(IF(AT93<alpha,AT93,alpha)-AT92)*(AS93+AS92)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT94>0,(AT94-AT93)*(AS94+AS93)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D157>0,(D157-D156)*(C157+C156)*0.5,0)","v":0},{"$f":"IFERROR((C156+(C157-C156)/(D157-D156)*(1-alpha-D156))*(D157>=1-alpha)*(D156<1-alpha),0)","v":0},{"$f":"(C157>=$F$18)*(D157-IF(C156>=$F$18,D156,1-alpha))*(C157+C156)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J157>0,(J157-J156)*(I157+I156)*0.5,0)","v":0},{"$f":"IFERROR((I156+(I157-I156)/(J157-J156)*(1-alpha-J156))*(J157>=1-alpha)*(J156<1-alpha),0)","v":0},{"$f":"(I157>=$L$18)*(J157-IF(I156>=$L$18,J156,1-alpha))*(I157+I156)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P157>0,(P157-P156)*(O157+O156)*0.5,0)","v":0},{"$f":"IFERROR((O156+(O157-O156)/(P157-P156)*(1-alpha-P156))*(P157>=1-alpha)*(P156<1-alpha),0)","v":0},{"$f":"(O157>=$R$18)*(P157-IF(O156>=$R$18,P156,1-alpha))*(O157+O156)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V157>0,(V157-V156)*(U157+U156)*0.5,0)","v":0},{"$f":"IFERROR((U156+(U157-U156)/(V157-V156)*(1-alpha-V156))*(V157>=1-alpha)*(V156<1-alpha),0)","v":0},{"$f":"(U157>=$X$18)*(V157-IF(U156>=$X$18,V156,1-alpha))*(U157+U156)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB157>0,(AB157-AB156)*(AA157+AA156)*0.5,0)","v":0},{"$f":"IFERROR((AA156+(AA157-AA156)/(AB157-AB156)*(1-alpha-AB156))*(AB157>=1-alpha)*(AB156<1-alpha),0)","v":0},{"$f":"(AA157>=$AD$18)*(AB157-IF(AA156>=$AD$18,AB156,1-alpha))*(AA157+AA156)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH157>0,(AH157-AH156)*(AG157+AG156)*0.5,0)","v":0},{"$f":"IFERROR((AG156+(AG157-AG156)/(AH157-AH156)*(1-alpha-AH156))*(AH157>=1-alpha)*(AH156<1-alpha),0)","v":0},{"$f":"(AG157>=$AJ$18)*(AH157-IF(AG156>=$AJ$18,AH156,1-alpha))*(AG157+AG156)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN157>0,(AN157-AN156)*(AM157+AM156)*0.5,0)","v":0},{"$f":"IFERROR((AM156+(AM157-AM156)/(AN157-AN156)*(1-alpha-AN156))*(AN157>=1-alpha)*(AN156<1-alpha),0)","v":0},{"$f":"(AM157>=$AP$18)*(AN157-IF(AM156>=$AP$18,AN156,1-alpha))*(AM157+AM156)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS156+(AS157-AS156)/(AT157-AT156)*(alpha-AT156))*(AT156<alpha)*(AT157>=alpha),0)","v":0},{"$f":"(AT156<alpha)*(IF(AT157<alpha,AT157,alpha)-AT156)*(AS157+AS156)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT158>0,(AT158-AT157)*(AS158+AS157)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D221>0,(D221-D220)*(C221+C220)*0.5,0)","v":0},{"$f":"IFERROR((C220+(C221-C220)/(D221-D220)*(1-alpha-D220))*(D221>=1-alpha)*(D220<1-alpha),0)","v":0},{"$f":"(C221>=$F$18)*(D221-IF(C220>=$F$18,D220,1-alpha))*(C221+C220)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J221>0,(J221-J220)*(I221+I220)*0.5,0)","v":0},{"$f":"IFERROR((I220+(I221-I220)/(J221-J220)*(1-alpha-J220))*(J221>=1-alpha)*(J220<1-alpha),0)","v":0},{"$f":"(I221>=$L$18)*(J221-IF(I220>=$L$18,J220,1-alpha))*(I221+I220)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P221>0,(P221-P220)*(O221+O220)*0.5,0)","v":0},{"$f":"IFERROR((O220+(O221-O220)/(P221-P220)*(1-alpha-P220))*(P221>=1-alpha)*(P220<1-alpha),0)","v":0},{"$f":"(O221>=$R$18)*(P221-IF(O220>=$R$18,P220,1-alpha))*(O221+O220)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V221>0,(V221-V220)*(U221+U220)*0.5,0)","v":0},{"$f":"IFERROR((U220+(U221-U220)/(V221-V220)*(1-alpha-V220))*(V221>=1-alpha)*(V220<1-alpha),0)","v":0},{"$f":"(U221>=$X$18)*(V221-IF(U220>=$X$18,V220,1-alpha))*(U221+U220)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB221>0,(AB221-AB220)*(AA221+AA220)*0.5,0)","v":0},{"$f":"IFERROR((AA220+(AA221-AA220)/(AB221-AB220)*(1-alpha-AB220))*(AB221>=1-alpha)*(AB220<1-alpha),0)","v":0},{"$f":"(AA221>=$AD$18)*(AB221-IF(AA220>=$AD$18,AB220,1-alpha))*(AA221+AA220)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH221>0,(AH221-AH220)*(AG221+AG220)*0.5,0)","v":0},{"$f":"IFERROR((AG220+(AG221-AG220)/(AH221-AH220)*(1-alpha-AH220))*(AH221>=1-alpha)*(AH220<1-alpha),0)","v":0},{"$f":"(AG221>=$AJ$18)*(AH221-IF(AG220>=$AJ$18,AH220,1-alpha))*(AG221+AG220)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN221>0,(AN221-AN220)*(AM221+AM220)*0.5,0)","v":0},{"$f":"IFERROR((AM220+(AM221-AM220)/(AN221-AN220)*(1-alpha-AN220))*(AN221>=1-alpha)*(AN220<1-alpha),0)","v":0},{"$f":"(AM221>=$AP$18)*(AN221-IF(AM220>=$AP$18,AN220,1-alpha))*(AM221+AM220)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS220+(AS221-AS220)/(AT221-AT220)*(alpha-AT220))*(AT220<alpha)*(AT221>=alpha),0)","v":0},{"$f":"(AT220<alpha)*(IF(AT221<alpha,AT221,alpha)-AT220)*(AS221+AS220)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT222>0,(AT222-AT221)*(AS222+AS221)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D285>0,(D285-D284)*(C285+C284)*0.5,0)","v":0},{"$f":"IFERROR((C284+(C285-C284)/(D285-D284)*(1-alpha-D284))*(D285>=1-alpha)*(D284<1-alpha),0)","v":0},{"$f":"(C285>=$F$18)*(D285-IF(C284>=$F$18,D284,1-alpha))*(C285+C284)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J285>0,(J285-J284)*(I285+I284)*0.5,0)","v":0},{"$f":"IFERROR((I284+(I285-I284)/(J285-J284)*(1-alpha-J284))*(J285>=1-alpha)*(J284<1-alpha),0)","v":0},{"$f":"(I285>=$L$18)*(J285-IF(I284>=$L$18,J284,1-alpha))*(I285+I284)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P285>0,(P285-P284)*(O285+O284)*0.5,0)","v":0},{"$f":"IFERROR((O284+(O285-O284)/(P285-P284)*(1-alpha-P284))*(P285>=1-alpha)*(P284<1-alpha),0)","v":0},{"$f":"(O285>=$R$18)*(P285-IF(O284>=$R$18,P284,1-alpha))*(O285+O284)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V285>0,(V285-V284)*(U285+U284)*0.5,0)","v":0},{"$f":"IFERROR((U284+(U285-U284)/(V285-V284)*(1-alpha-V284))*(V285>=1-alpha)*(V284<1-alpha),0)","v":0},{"$f":"(U285>=$X$18)*(V285-IF(U284>=$X$18,V284,1-alpha))*(U285+U284)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB285>0,(AB285-AB284)*(AA285+AA284)*0.5,0)","v":0},{"$f":"IFERROR((AA284+(AA285-AA284)/(AB285-AB284)*(1-alpha-AB284))*(AB285>=1-alpha)*(AB284<1-alpha),0)","v":0},{"$f":"(AA285>=$AD$18)*(AB285-IF(AA284>=$AD$18,AB284,1-alpha))*(AA285+AA284)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH285>0,(AH285-AH284)*(AG285+AG284)*0.5,0)","v":0},{"$f":"IFERROR((AG284+(AG285-AG284)/(AH285-AH284)*(1-alpha-AH284))*(AH285>=1-alpha)*(AH284<1-alpha),0)","v":0},{"$f":"(AG285>=$AJ$18)*(AH285-IF(AG284>=$AJ$18,AH284,1-alpha))*(AG285+AG284)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN285>0,(AN285-AN284)*(AM285+AM284)*0.5,0)","v":0},{"$f":"IFERROR((AM284+(AM285-AM284)/(AN285-AN284)*(1-alpha-AN284))*(AN285>=1-alpha)*(AN284<1-alpha),0)","v":0},{"$f":"(AM285>=$AP$18)*(AN285-IF(AM284>=$AP$18,AN284,1-alpha))*(AM285+AM284)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS284+(AS285-AS284)/(AT285-AT284)*(alpha-AT284))*(AT284<alpha)*(AT285>=alpha),0)","v":0},{"$f":"(AT284<alpha)*(IF(AT285<alpha,AT285,alpha)-AT284)*(AS285+AS284)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT286>0,(AT286-AT285)*(AS286+AS285)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D349>0,(D349-D348)*(C349+C348)*0.5,0)","v":0},{"$f":"IFERROR((C348+(C349-C348)/(D349-D348)*(1-alpha-D348))*(D349>=1-alpha)*(D348<1-alpha),0)","v":0},{"$f":"(C349>=$F$18)*(D349-IF(C348>=$F$18,D348,1-alpha))*(C349+C348)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J349>0,(J349-J348)*(I349+I348)*0.5,0)","v":0},{"$f":"IFERROR((I348+(I349-I348)/(J349-J348)*(1-alpha-J348))*(J349>=1-alpha)*(J348<1-alpha),0)","v":0},{"$f":"(I349>=$L$18)*(J349-IF(I348>=$L$18,J348,1-alpha))*(I349+I348)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P349>0,(P349-P348)*(O349+O348)*0.5,0)","v":0},{"$f":"IFERROR((O348+(O349-O348)/(P349-P348)*(1-alpha-P348))*(P349>=1-alpha)*(P348<1-alpha),0)","v":0},{"$f":"(O349>=$R$18)*(P349-IF(O348>=$R$18,P348,1-alpha))*(O349+O348)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V349>0,(V349-V348)*(U349+U348)*0.5,0)","v":0},{"$f":"IFERROR((U348+(U349-U348)/(V349-V348)*(1-alpha-V348))*(V349>=1-alpha)*(V348<1-alpha),0)","v":0},{"$f":"(U349>=$X$18)*(V349-IF(U348>=$X$18,V348,1-alpha))*(U349+U348)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB349>0,(AB349-AB348)*(AA349+AA348)*0.5,0)","v":0},{"$f":"IFERROR((AA348+(AA349-AA348)/(AB349-AB348)*(1-alpha-AB348))*(AB349>=1-alpha)*(AB348<1-alpha),0)","v":0},{"$f":"(AA349>=$AD$18)*(AB349-IF(AA348>=$AD$18,AB348,1-alpha))*(AA349+AA348)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH349>0,(AH349-AH348)*(AG349+AG348)*0.5,0)","v":0},{"$f":"IFERROR((AG348+(AG349-AG348)/(AH349-AH348)*(1-alpha-AH348))*(AH349>=1-alpha)*(AH348<1-alpha),0)","v":0},{"$f":"(AG349>=$AJ$18)*(AH349-IF(AG348>=$AJ$18,AH348,1-alpha))*(AG349+AG348)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN349>0,(AN349-AN348)*(AM349+AM348)*0.5,0)","v":0},{"$f":"IFERROR((AM348+(AM349-AM348)/(AN349-AN348)*(1-alpha-AN348))*(AN349>=1-alpha)*(AN348<1-alpha),0)","v":0},{"$f":"(AM349>=$AP$18)*(AN349-IF(AM348>=$AP$18,AN348,1-alpha))*(AM349+AM348)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS348+(AS349-AS348)/(AT349-AT348)*(alpha-AT348))*(AT348<alpha)*(AT349>=alpha),0)","v":0},{"$f":"(AT348<alpha)*(IF(AT349<alpha,AT349,alpha)-AT348)*(AS349+AS348)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT350>0,(AT350-AT349)*(AS350+AS349)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D413>0,(D413-D412)*(C413+C412)*0.5,0)","v":0},{"$f":"IFERROR((C412+(C413-C412)/(D413-D412)*(1-alpha-D412))*(D413>=1-alpha)*(D412<1-alpha),0)","v":0},{"$f":"(C413>=$F$18)*(D413-IF(C412>=$F$18,D412,1-alpha))*(C413+C412)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J413>0,(J413-J412)*(I413+I412)*0.5,0)","v":0},{"$f":"IFERROR((I412+(I413-I412)/(J413-J412)*(1-alpha-J412))*(J413>=1-alpha)*(J412<1-alpha),0)","v":0},{"$f":"(I413>=$L$18)*(J413-IF(I412>=$L$18,J412,1-alpha))*(I413+I412)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P413>0,(P413-P412)*(O413+O412)*0.5,0)","v":0},{"$f":"IFERROR((O412+(O413-O412)/(P413-P412)*(1-alpha-P412))*(P413>=1-alpha)*(P412<1-alpha),0)","v":0},{"$f":"(O413>=$R$18)*(P413-IF(O412>=$R$18,P412,1-alpha))*(O413+O412)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V413>0,(V413-V412)*(U413+U412)*0.5,0)","v":0},{"$f":"IFERROR((U412+(U413-U412)/(V413-V412)*(1-alpha-V412))*(V413>=1-alpha)*(V412<1-alpha),0)","v":0},{"$f":"(U413>=$X$18)*(V413-IF(U412>=$X$18,V412,1-alpha))*(U413+U412)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB413>0,(AB413-AB412)*(AA413+AA412)*0.5,0)","v":0},{"$f":"IFERROR((AA412+(AA413-AA412)/(AB413-AB412)*(1-alpha-AB412))*(AB413>=1-alpha)*(AB412<1-alpha),0)","v":0},{"$f":"(AA413>=$AD$18)*(AB413-IF(AA412>=$AD$18,AB412,1-alpha))*(AA413+AA412)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH413>0,(AH413-AH412)*(AG413+AG412)*0.5,0)","v":0},{"$f":"IFERROR((AG412+(AG413-AG412)/(AH413-AH412)*(1-alpha-AH412))*(AH413>=1-alpha)*(AH412<1-alpha),0)","v":0},{"$f":"(AG413>=$AJ$18)*(AH413-IF(AG412>=$AJ$18,AH412,1-alpha))*(AG413+AG412)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN413>0,(AN413-AN412)*(AM413+AM412)*0.5,0)","v":0},{"$f":"IFERROR((AM412+(AM413-AM412)/(AN413-AN412)*(1-alpha-AN412))*(AN413>=1-alpha)*(AN412<1-alpha),0)","v":0},{"$f":"(AM413>=$AP$18)*(AN413-IF(AM412>=$AP$18,AN412,1-alpha))*(AM413+AM412)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS412+(AS413-AS412)/(AT413-AT412)*(alpha-AT412))*(AT412<alpha)*(AT413>=alpha),0)","v":0},{"$f":"(AT412<alpha)*(IF(AT413<alpha,AT413,alpha)-AT412)*(AS413+AS412)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT414>0,(AT414-AT413)*(AS414+AS413)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D477>0,(D477-D476)*(C477+C476)*0.5,0)","v":0},{"$f":"IFERROR((C476+(C477-C476)/(D477-D476)*(1-alpha-D476))*(D477>=1-alpha)*(D476<1-alpha),0)","v":0},{"$f":"(C477>=$F$18)*(D477-IF(C476>=$F$18,D476,1-alpha))*(C477+C476)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J477>0,(J477-J476)*(I477+I476)*0.5,0)","v":0},{"$f":"IFERROR((I476+(I477-I476)/(J477-J476)*(1-alpha-J476))*(J477>=1-alpha)*(J476<1-alpha),0)","v":0},{"$f":"(I477>=$L$18)*(J477-IF(I476>=$L$18,J476,1-alpha))*(I477+I476)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P477>0,(P477-P476)*(O477+O476)*0.5,0)","v":0},{"$f":"IFERROR((O476+(O477-O476)/(P477-P476)*(1-alpha-P476))*(P477>=1-alpha)*(P476<1-alpha),0)","v":0},{"$f":"(O477>=$R$18)*(P477-IF(O476>=$R$18,P476,1-alpha))*(O477+O476)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V477>0,(V477-V476)*(U477+U476)*0.5,0)","v":0},{"$f":"IFERROR((U476+(U477-U476)/(V477-V476)*(1-alpha-V476))*(V477>=1-alpha)*(V476<1-alpha),0)","v":0},{"$f":"(U477>=$X$18)*(V477-IF(U476>=$X$18,V476,1-alpha))*(U477+U476)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB477>0,(AB477-AB476)*(AA477+AA476)*0.5,0)","v":0},{"$f":"IFERROR((AA476+(AA477-AA476)/(AB477-AB476)*(1-alpha-AB476))*(AB477>=1-alpha)*(AB476<1-alpha),0)","v":0},{"$f":"(AA477>=$AD$18)*(AB477-IF(AA476>=$AD$18,AB476,1-alpha))*(AA477+AA476)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH477>0,(AH477-AH476)*(AG477+AG476)*0.5,0)","v":0},{"$f":"IFERROR((AG476+(AG477-AG476)/(AH477-AH476)*(1-alpha-AH476))*(AH477>=1-alpha)*(AH476<1-alpha),0)","v":0},{"$f":"(AG477>=$AJ$18)*(AH477-IF(AG476>=$AJ$18,AH476,1-alpha))*(AG477+AG476)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN477>0,(AN477-AN476)*(AM477+AM476)*0.5,0)","v":0},{"$f":"IFERROR((AM476+(AM477-AM476)/(AN477-AN476)*(1-alpha-AN476))*(AN477>=1-alpha)*(AN476<1-alpha),0)","v":0},{"$f":"(AM477>=$AP$18)*(AN477-IF(AM476>=$AP$18,AN476,1-alpha))*(AM477+AM476)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS476+(AS477-AS476)/(AT477-AT476)*(alpha-AT476))*(AT476<alpha)*(AT477>=alpha),0)","v":0},{"$f":"(AT476<alpha)*(IF(AT477<alpha,AT477,alpha)-AT476)*(AS477+AS476)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT478>0,(AT478-AT477)*(AS478+AS477)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D925>0,(D925-D924)*(C925+C924)*0.5,0)","v":0},{"$f":"IFERROR((C924+(C925-C924)/(D925-D924)*(1-alpha-D924))*(D925>=1-alpha)*(D924<1-alpha),0)","v":0},{"$f":"(C925>=$F$18)*(D925-IF(C924>=$F$18,D924,1-alpha))*(C925+C924)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J925>0,(J925-J924)*(I925+I924)*0.5,0)","v":0},{"$f":"IFERROR((I924+(I925-I924)/(J925-J924)*(1-alpha-J924))*(J925>=1-alpha)*(J924<1-alpha),0)","v":0},{"$f":"(I925>=$L$18)*(J925-IF(I924>=$L$18,J924,1-alpha))*(I925+I924)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P925>0,(P925-P924)*(O925+O924)*0.5,0)","v":0},{"$f":"IFERROR((O924+(O925-O924)/(P925-P924)*(1-alpha-P924))*(P925>=1-alpha)*(P924<1-alpha),0)","v":0},{"$f":"(O925>=$R$18)*(P925-IF(O924>=$R$18,P924,1-alpha))*(O925+O924)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V925>0,(V925-V924)*(U925+U924)*0.5,0)","v":0},{"$f":"IFERROR((U924+(U925-U924)/(V925-V924)*(1-alpha-V924))*(V925>=1-alpha)*(V924<1-alpha),0)","v":0},{"$f":"(U925>=$X$18)*(V925-IF(U924>=$X$18,V924,1-alpha))*(U925+U924)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB925>0,(AB925-AB924)*(AA925+AA924)*0.5,0)","v":0},{"$f":"IFERROR((AA924+(AA925-AA924)/(AB925-AB924)*(1-alpha-AB924))*(AB925>=1-alpha)*(AB924<1-alpha),0)","v":0},{"$f":"(AA925>=$AD$18)*(AB925-IF(AA924>=$AD$18,AB924,1-alpha))*(AA925+AA924)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH925>0,(AH925-AH924)*(AG925+AG924)*0.5,0)","v":0},{"$f":"IFERROR((AG924+(AG925-AG924)/(AH925-AH924)*(1-alpha-AH924))*(AH925>=1-alpha)*(AH924<1-alpha),0)","v":0},{"$f":"(AG925>=$AJ$18)*(AH925-IF(AG924>=$AJ$18,AH924,1-alpha))*(AG925+AG924)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN925>0,(AN925-AN924)*(AM925+AM924)*0.5,0)","v":0},{"$f":"IFERROR((AM924+(AM925-AM924)/(AN925-AN924)*(1-alpha-AN924))*(AN925>=1-alpha)*(AN924<1-alpha),0)","v":0},{"$f":"(AM925>=$AP$18)*(AN925-IF(AM924>=$AP$18,AN924,1-alpha))*(AM925+AM924)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS924+(AS925-AS924)/(AT925-AT924)*(alpha-AT924))*(AT924<alpha)*(AT925>=alpha),0)","v":0},{"$f":"(AT924<alpha)*(IF(AT925<alpha,AT925,alpha)-AT924)*(AS925+AS924)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT1118>0,(AT1118-AT1117)*(AS1118+AS1117)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D1437>0,(D1437-D1436)*(C1437+C1436)*0.5,0)","v":0},{"$f":"IFERROR((C1436+(C1437-C1436)/(D1437-D1436)*(1-alpha-D1436))*(D1437>=1-alpha)*(D1436<1-alpha),0)","v":0},{"$f":"(C1437>=$F$18)*(D1437-IF(C1436>=$F$18,D1436,1-alpha))*(C1437+C1436)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J1437>0,(J1437-J1436)*(I1437+I1436)*0.5,0)","v":0},{"$f":"IFERROR((I1436+(I1437-I1436)/(J1437-J1436)*(1-alpha-J1436))*(J1437>=1-alpha)*(J1436<1-alpha),0)","v":0},{"$f":"(I1437>=$L$18)*(J1437-IF(I1436>=$L$18,J1436,1-alpha))*(I1437+I1436)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P1437>0,(P1437-P1436)*(O1437+O1436)*0.5,0)","v":0},{"$f":"IFERROR((O1436+(O1437-O1436)/(P1437-P1436)*(1-alpha-P1436))*(P1437>=1-alpha)*(P1436<1-alpha),0)","v":0},{"$f":"(O1437>=$R$18)*(P1437-IF(O1436>=$R$18,P1436,1-alpha))*(O1437+O1436)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V1437>0,(V1437-V1436)*(U1437+U1436)*0.5,0)","v":0},{"$f":"IFERROR((U1436+(U1437-U1436)/(V1437-V1436)*(1-alpha-V1436))*(V1437>=1-alpha)*(V1436<1-alpha),0)","v":0},{"$f":"(U1437>=$X$18)*(V1437-IF(U1436>=$X$18,V1436,1-alpha))*(U1437+U1436)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB1437>0,(AB1437-AB1436)*(AA1437+AA1436)*0.5,0)","v":0},{"$f":"IFERROR((AA1436+(AA1437-AA1436)/(AB1437-AB1436)*(1-alpha-AB1436))*(AB1437>=1-alpha)*(AB1436<1-alpha),0)","v":0},{"$f":"(AA1437>=$AD$18)*(AB1437-IF(AA1436>=$AD$18,AB1436,1-alpha))*(AA1437+AA1436)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH1437>0,(AH1437-AH1436)*(AG1437+AG1436)*0.5,0)","v":0},{"$f":"IFERROR((AG1436+(AG1437-AG1436)/(AH1437-AH1436)*(1-alpha-AH1436))*(AH1437>=1-alpha)*(AH1436<1-alpha),0)","v":0},{"$f":"(AG1437>=$AJ$18)*(AH1437-IF(AG1436>=$AJ$18,AH1436,1-alpha))*(AG1437+AG1436)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN1437>0,(AN1437-AN1436)*(AM1437+AM1436)*0.5,0)","v":0},{"$f":"IFERROR((AM1436+(AM1437-AM1436)/(AN1437-AN1436)*(1-alpha-AN1436))*(AN1437>=1-alpha)*(AN1436<1-alpha),0)","v":0},{"$f":"(AM1437>=$AP$18)*(AN1437-IF(AM1436>=$AP$18,AN1436,1-alpha))*(AM1437+AM1436)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS1436+(AS1437-AS1436)/(AT1437-AT1436)*(alpha-AT1436))*(AT1436<alpha)*(AT1437>=alpha),0)","v":0},{"$f":"(AT1436<alpha)*(IF(AT1437<alpha,AT1437,alpha)-AT1436)*(AS1437+AS1436)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D1629>0,(D1629-D1628)*(C1629+C1628)*0.5,0)","v":0},{"$f":"IFERROR((C1628+(C1629-C1628)/(D1629-D1628)*(1-alpha-D1628))*(D1629>=1-alpha)*(D1628<1-alpha),0)","v":0},{"$f":"(C1629>=$F$18)*(D1629-IF(C1628>=$F$18,D1628,1-alpha))*(C1629+C1628)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J1629>0,(J1629-J1628)*(I1629+I1628)*0.5,0)","v":0},{"$f":"IFERROR((I1628+(I1629-I1628)/(J1629-J1628)*(1-alpha-J1628))*(J1629>=1-alpha)*(J1628<1-alpha),0)","v":0},{"$f":"(I1629>=$L$18)*(J1629-IF(I1628>=$L$18,J1628,1-alpha))*(I1629+I1628)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P1629>0,(P1629-P1628)*(O1629+O1628)*0.5,0)","v":0},{"$f":"IFERROR((O1628+(O1629-O1628)/(P1629-P1628)*(1-alpha-P1628))*(P1629>=1-alpha)*(P1628<1-alpha),0)","v":0},{"$f":"(O1629>=$R$18)*(P1629-IF(O1628>=$R$18,P1628,1-alpha))*(O1629+O1628)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V1629>0,(V1629-V1628)*(U1629+U1628)*0.5,0)","v":0},{"$f":"IFERROR((U1628+(U1629-U1628)/(V1629-V1628)*(1-alpha-V1628))*(V1629>=1-alpha)*(V1628<1-alpha),0)","v":0},{"$f":"(U1629>=$X$18)*(V1629-IF(U1628>=$X$18,V1628,1-alpha))*(U1629+U1628)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB1629>0,(AB1629-AB1628)*(AA1629+AA1628)*0.5,0)","v":0},{"$f":"IFERROR((AA1628+(AA1629-AA1628)/(AB1629-AB1628)*(1-alpha-AB1628))*(AB1629>=1-alpha)*(AB1628<1-alpha),0)","v":0},{"$f":"(AA1629>=$AD$18)*(AB1629-IF(AA1628>=$AD$18,AB1628,1-alpha))*(AA1629+AA1628)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH1629>0,(AH1629-AH1628)*(AG1629+AG1628)*0.5,0)","v":0},{"$f":"IFERROR((AG1628+(AG1629-AG1628)/(AH1629-AH1628)*(1-alpha-AH1628))*(AH1629>=1-alpha)*(AH1628<1-alpha),0)","v":0},{"$f":"(AG1629>=$AJ$18)*(AH1629-IF(AG1628>=$AJ$18,AH1628,1-alpha))*(AG1629+AG1628)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN1629>0,(AN1629-AN1628)*(AM1629+AM1628)*0.5,0)","v":0},{"$f":"IFERROR((AM1628+(AM1629-AM1628)/(AN1629-AN1628)*(1-alpha-AN1628))*(AN1629>=1-alpha)*(AN1628<1-alpha),0)","v":0},{"$f":"(AM1629>=$AP$18)*(AN1629-IF(AM1628>=$AP$18,AN1628,1-alpha))*(AM1629+AM1628)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS1628+(AS1629-AS1628)/(AT1629-AT1628)*(alpha-AT1628))*(AT1628<alpha)*(AT1629>=alpha),0)","v":0},{"$f":"(AT1628<alpha)*(IF(AT1629<alpha,AT1629,alpha)-AT1628)*(AS1629+AS1628)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D2077>0,(D2077-D2076)*(C2077+C2076)*0.5,0)","v":0},{"$f":"IFERROR((C2076+(C2077-C2076)/(D2077-D2076)*(1-alpha-D2076))*(D2077>=1-alpha)*(D2076<1-alpha),0)","v":0},{"$f":"(C2077>=$F$18)*(D2077-IF(C2076>=$F$18,D2076,1-alpha))*(C2077+C2076)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J2077>0,(J2077-J2076)*(I2077+I2076)*0.5,0)","v":0},{"$f":"IFERROR((I2076+(I2077-I2076)/(J2077-J2076)*(1-alpha-J2076))*(J2077>=1-alpha)*(J2076<1-alpha),0)","v":0},{"$f":"(I2077>=$L$18)*(J2077-IF(I2076>=$L$18,J2076,1-alpha))*(I2077+I2076)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P2077>0,(P2077-P2076)*(O2077+O2076)*0.5,0)","v":0},{"$f":"IFERROR((O2076+(O2077-O2076)/(P2077-P2076)*(1-alpha-P2076))*(P2077>=1-alpha)*(P2076<1-alpha),0)","v":0},{"$f":"(O2077>=$R$18)*(P2077-IF(O2076>=$R$18,P2076,1-alpha))*(O2077+O2076)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V2077>0,(V2077-V2076)*(U2077+U2076)*0.5,0)","v":0},{"$f":"IFERROR((U2076+(U2077-U2076)/(V2077-V2076)*(1-alpha-V2076))*(V2077>=1-alpha)*(V2076<1-alpha),0)","v":0},{"$f":"(U2077>=$X$18)*(V2077-IF(U2076>=$X$18,V2076,1-alpha))*(U2077+U2076)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB2077>0,(AB2077-AB2076)*(AA2077+AA2076)*0.5,0)","v":0},{"$f":"IFERROR((AA2076+(AA2077-AA2076)/(AB2077-AB2076)*(1-alpha-AB2076))*(AB2077>=1-alpha)*(AB2076<1-alpha),0)","v":0},{"$f":"(AA2077>=$AD$18)*(AB2077-IF(AA2076>=$AD$18,AB2076,1-alpha))*(AA2077+AA2076)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH2077>0,(AH2077-AH2076)*(AG2077+AG2076)*0.5,0)","v":0},{"$f":"IFERROR((AG2076+(AG2077-AG2076)/(AH2077-AH2076)*(1-alpha-AH2076))*(AH2077>=1-alpha)*(AH2076<1-alpha),0)","v":0},{"$f":"(AG2077>=$AJ$18)*(AH2077-IF(AG2076>=$AJ$18,AH2076,1-alpha))*(AG2077+AG2076)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN2077>0,(AN2077-AN2076)*(AM2077+AM2076)*0.5,0)","v":0},{"$f":"IFERROR((AM2076+(AM2077-AM2076)/(AN2077-AN2076)*(1-alpha-AN2076))*(AN2077>=1-alpha)*(AN2076<1-alpha),0)","v":0},{"$f":"(AM2077>=$AP$18)*(AN2077-IF(AM2076>=$AP$18,AN2076,1-alpha))*(AM2077+AM2076)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS2076+(AS2077-AS2076)/(AT2077-AT2076)*(alpha-AT2076))*(AT2076<alpha)*(AT2077>=alpha),0)","v":0},{"$f":"(AT2076<alpha)*(IF(AT2077<alpha,AT2077,alpha)-AT2076)*(AS2077+AS2076)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D2589>0,(D2589-D2588)*(C2589+C2588)*0.5,0)","v":0},{"$f":"IFERROR((C2588+(C2589-C2588)/(D2589-D2588)*(1-alpha-D2588))*(D2589>=1-alpha)*(D2588<1-alpha),0)","v":0},{"$f":"(C2589>=$F$18)*(D2589-IF(C2588>=$F$18,D2588,1-alpha))*(C2589+C2588)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J2589>0,(J2589-J2588)*(I2589+I2588)*0.5,0)","v":0},{"$f":"IFERROR((I2588+(I2589-I2588)/(J2589-J2588)*(1-alpha-J2588))*(J2589>=1-alpha)*(J2588<1-alpha),0)","v":0},{"$f":"(I2589>=$L$18)*(J2589-IF(I2588>=$L$18,J2588,1-alpha))*(I2589+I2588)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P2589>0,(P2589-P2588)*(O2589+O2588)*0.5,0)","v":0},{"$f":"IFERROR((O2588+(O2589-O2588)/(P2589-P2588)*(1-alpha-P2588))*(P2589>=1-alpha)*(P2588<1-alpha),0)","v":0},{"$f":"(O2589>=$R$18)*(P2589-IF(O2588>=$R$18,P2588,1-alpha))*(O2589+O2588)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V2589>0,(V2589-V2588)*(U2589+U2588)*0.5,0)","v":0},{"$f":"IFERROR((U2588+(U2589-U2588)/(V2589-V2588)*(1-alpha-V2588))*(V2589>=1-alpha)*(V2588<1-alpha),0)","v":0},{"$f":"(U2589>=$X$18)*(V2589-IF(U2588>=$X$18,V2588,1-alpha))*(U2589+U2588)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB2589>0,(AB2589-AB2588)*(AA2589+AA2588)*0.5,0)","v":0},{"$f":"IFERROR((AA2588+(AA2589-AA2588)/(AB2589-AB2588)*(1-alpha-AB2588))*(AB2589>=1-alpha)*(AB2588<1-alpha),0)","v":0},{"$f":"(AA2589>=$AD$18)*(AB2589-IF(AA2588>=$AD$18,AB2588,1-alpha))*(AA2589+AA2588)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH2589>0,(AH2589-AH2588)*(AG2589+AG2588)*0.5,0)","v":0},{"$f":"IFERROR((AG2588+(AG2589-AG2588)/(AH2589-AH2588)*(1-alpha-AH2588))*(AH2589>=1-alpha)*(AH2588<1-alpha),0)","v":0},{"$f":"(AG2589>=$AJ$18)*(AH2589-IF(AG2588>=$AJ$18,AH2588,1-alpha))*(AG2589+AG2588)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN2589>0,(AN2589-AN2588)*(AM2589+AM2588)*0.5,0)","v":0},{"$f":"IFERROR((AM2588+(AM2589-AM2588)/(AN2589-AN2588)*(1-alpha-AN2588))*(AN2589>=1-alpha)*(AN2588<1-alpha),0)","v":0},{"$f":"(AM2589>=$AP$18)*(AN2589-IF(AM2588>=$AP$18,AN2588,1-alpha))*(AM2589+AM2588)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS2588+(AS2589-AS2588)/(AT2589-AT2588)*(alpha-AT2588))*(AT2588<alpha)*(AT2589>=alpha),0)","v":0},{"$f":"(AT2588<alpha)*(IF(AT2589<alpha,AT2589,alpha)-AT2588)*(AS2589+AS2588)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT2782>0,(AT2782-AT2781)*(AS2782+AS2781)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D3037>0,(D3037-D3036)*(C3037+C3036)*0.5,0)","v":0},{"$f":"IFERROR((C3036+(C3037-C3036)/(D3037-D3036)*(1-alpha-D3036))*(D3037>=1-alpha)*(D3036<1-alpha),0)","v":0},{"$f":"(C3037>=$F$18)*(D3037-IF(C3036>=$F$18,D3036,1-alpha))*(C3037+C3036)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J3037>0,(J3037-J3036)*(I3037+I3036)*0.5,0)","v":0},{"$f":"IFERROR((I3036+(I3037-I3036)/(J3037-J3036)*(1-alpha-J3036))*(J3037>=1-alpha)*(J3036<1-alpha),0)","v":0},{"$f":"(I3037>=$L$18)*(J3037-IF(I3036>=$L$18,J3036,1-alpha))*(I3037+I3036)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P3037>0,(P3037-P3036)*(O3037+O3036)*0.5,0)","v":0},{"$f":"IFERROR((O3036+(O3037-O3036)/(P3037-P3036)*(1-alpha-P3036))*(P3037>=1-alpha)*(P3036<1-alpha),0)","v":0},{"$f":"(O3037>=$R$18)*(P3037-IF(O3036>=$R$18,P3036,1-alpha))*(O3037+O3036)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V3037>0,(V3037-V3036)*(U3037+U3036)*0.5,0)","v":0},{"$f":"IFERROR((U3036+(U3037-U3036)/(V3037-V3036)*(1-alpha-V3036))*(V3037>=1-alpha)*(V3036<1-alpha),0)","v":0},{"$f":"(U3037>=$X$18)*(V3037-IF(U3036>=$X$18,V3036,1-alpha))*(U3037+U3036)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB3037>0,(AB3037-AB3036)*(AA3037+AA3036)*0.5,0)","v":0},{"$f":"IFERROR((AA3036+(AA3037-AA3036)/(AB3037-AB3036)*(1-alpha-AB3036))*(AB3037>=1-alpha)*(AB3036<1-alpha),0)","v":0},{"$f":"(AA3037>=$AD$18)*(AB3037-IF(AA3036>=$AD$18,AB3036,1-alpha))*(AA3037+AA3036)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH3037>0,(AH3037-AH3036)*(AG3037+AG3036)*0.5,0)","v":0},{"$f":"IFERROR((AG3036+(AG3037-AG3036)/(AH3037-AH3036)*(1-alpha-AH3036))*(AH3037>=1-alpha)*(AH3036<1-alpha),0)","v":0},{"$f":"(AG3037>=$AJ$18)*(AH3037-IF(AG3036>=$AJ$18,AH3036,1-alpha))*(AG3037+AG3036)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN3037>0,(AN3037-AN3036)*(AM3037+AM3036)*0.5,0)","v":0},{"$f":"IFERROR((AM3036+(AM3037-AM3036)/(AN3037-AN3036)*(1-alpha-AN3036))*(AN3037>=1-alpha)*(AN3036<1-alpha),0)","v":0},{"$f":"(AM3037>=$AP$18)*(AN3037-IF(AM3036>=$AP$18,AN3036,1-alpha))*(AM3037+AM3036)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS3036+(AS3037-AS3036)/(AT3037-AT3036)*(alpha-AT3036))*(AT3036<alpha)*(AT3037>=alpha),0)","v":0},{"$f":"(AT3036<alpha)*(IF(AT3037<alpha,AT3037,alpha)-AT3036)*(AS3037+AS3036)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D3741>0,(D3741-D3740)*(C3741+C3740)*0.5,0)","v":0},{"$f":"IFERROR((C3740+(C3741-C3740)/(D3741-D3740)*(1-alpha-D3740))*(D3741>=1-alpha)*(D3740<1-alpha),0)","v":0},{"$f":"(C3741>=$F$18)*(D3741-IF(C3740>=$F$18,D3740,1-alpha))*(C3741+C3740)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J3741>0,(J3741-J3740)*(I3741+I3740)*0.5,0)","v":0},{"$f":"IFERROR((I3740+(I3741-I3740)/(J3741-J3740)*(1-alpha-J3740))*(J3741>=1-alpha)*(J3740<1-alpha),0)","v":0},{"$f":"(I3741>=$L$18)*(J3741-IF(I3740>=$L$18,J3740,1-alpha))*(I3741+I3740)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P3741>0,(P3741-P3740)*(O3741+O3740)*0.5,0)","v":0},{"$f":"IFERROR((O3740+(O3741-O3740)/(P3741-P3740)*(1-alpha-P3740))*(P3741>=1-alpha)*(P3740<1-alpha),0)","v":0},{"$f":"(O3741>=$R$18)*(P3741-IF(O3740>=$R$18,P3740,1-alpha))*(O3741+O3740)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V3741>0,(V3741-V3740)*(U3741+U3740)*0.5,0)","v":0},{"$f":"IFERROR((U3740+(U3741-U3740)/(V3741-V3740)*(1-alpha-V3740))*(V3741>=1-alpha)*(V3740<1-alpha),0)","v":0},{"$f":"(U3741>=$X$18)*(V3741-IF(U3740>=$X$18,V3740,1-alpha))*(U3741+U3740)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB3741>0,(AB3741-AB3740)*(AA3741+AA3740)*0.5,0)","v":0},{"$f":"IFERROR((AA3740+(AA3741-AA3740)/(AB3741-AB3740)*(1-alpha-AB3740))*(AB3741>=1-alpha)*(AB3740<1-alpha),0)","v":0},{"$f":"(AA3741>=$AD$18)*(AB3741-IF(AA3740>=$AD$18,AB3740,1-alpha))*(AA3741+AA3740)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH3741>0,(AH3741-AH3740)*(AG3741+AG3740)*0.5,0)","v":0},{"$f":"IFERROR((AG3740+(AG3741-AG3740)/(AH3741-AH3740)*(1-alpha-AH3740))*(AH3741>=1-alpha)*(AH3740<1-alpha),0)","v":0},{"$f":"(AG3741>=$AJ$18)*(AH3741-IF(AG3740>=$AJ$18,AH3740,1-alpha))*(AG3741+AG3740)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN3741>0,(AN3741-AN3740)*(AM3741+AM3740)*0.5,0)","v":0},{"$f":"IFERROR((AM3740+(AM3741-AM3740)/(AN3741-AN3740)*(1-alpha-AN3740))*(AN3741>=1-alpha)*(AN3740<1-alpha),0)","v":0},{"$f":"(AM3741>=$AP$18)*(AN3741-IF(AM3740>=$AP$18,AN3740,1-alpha))*(AM3741+AM3740)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS3740+(AS3741-AS3740)/(AT3741-AT3740)*(alpha-AT3740))*(AT3740<alpha)*(AT3741>=alpha),0)","v":0},{"$f":"(AT3740<alpha)*(IF(AT3741<alpha,AT3741,alpha)-AT3740)*(AS3741+AS3740)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D4253>0,(D4253-D4252)*(C4253+C4252)*0.5,0)","v":0},{"$f":"IFERROR((C4252+(C4253-C4252)/(D4253-D4252)*(1-alpha-D4252))*(D4253>=1-alpha)*(D4252<1-alpha),0)","v":0},{"$f":"(C4253>=$F$18)*(D4253-IF(C4252>=$F$18,D4252,1-alpha))*(C4253+C4252)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J4253>0,(J4253-J4252)*(I4253+I4252)*0.5,0)","v":0},{"$f":"IFERROR((I4252+(I4253-I4252)/(J4253-J4252)*(1-alpha-J4252))*(J4253>=1-alpha)*(J4252<1-alpha),0)","v":0},{"$f":"(I4253>=$L$18)*(J4253-IF(I4252>=$L$18,J4252,1-alpha))*(I4253+I4252)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P4253>0,(P4253-P4252)*(O4253+O4252)*0.5,0)","v":0},{"$f":"IFERROR((O4252+(O4253-O4252)/(P4253-P4252)*(1-alpha-P4252))*(P4253>=1-alpha)*(P4252<1-alpha),0)","v":0},{"$f":"(O4253>=$R$18)*(P4253-IF(O4252>=$R$18,P4252,1-alpha))*(O4253+O4252)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V4253>0,(V4253-V4252)*(U4253+U4252)*0.5,0)","v":0},{"$f":"IFERROR((U4252+(U4253-U4252)/(V4253-V4252)*(1-alpha-V4252))*(V4253>=1-alpha)*(V4252<1-alpha),0)","v":0},{"$f":"(U4253>=$X$18)*(V4253-IF(U4252>=$X$18,V4252,1-alpha))*(U4253+U4252)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB4253>0,(AB4253-AB4252)*(AA4253+AA4252)*0.5,0)","v":0},{"$f":"IFERROR((AA4252+(AA4253-AA4252)/(AB4253-AB4252)*(1-alpha-AB4252))*(AB4253>=1-alpha)*(AB4252<1-alpha),0)","v":0},{"$f":"(AA4253>=$AD$18)*(AB4253-IF(AA4252>=$AD$18,AB4252,1-alpha))*(AA4253+AA4252)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH4253>0,(AH4253-AH4252)*(AG4253+AG4252)*0.5,0)","v":0},{"$f":"IFERROR((AG4252+(AG4253-AG4252)/(AH4253-AH4252)*(1-alpha-AH4252))*(AH4253>=1-alpha)*(AH4252<1-alpha),0)","v":0},{"$f":"(AG4253>=$AJ$18)*(AH4253-IF(AG4252>=$AJ$18,AH4252,1-alpha))*(AG4253+AG4252)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN4253>0,(AN4253-AN4252)*(AM4253+AM4252)*0.5,0)","v":0},{"$f":"IFERROR((AM4252+(AM4253-AM4252)/(AN4253-AN4252)*(1-alpha-AN4252))*(AN4253>=1-alpha)*(AN4252<1-alpha),0)","v":0},{"$f":"(AM4253>=$AP$18)*(AN4253-IF(AM4252>=$AP$18,AN4252,1-alpha))*(AM4253+AM4252)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS4252+(AS4253-AS4252)/(AT4253-AT4252)*(alpha-AT4252))*(AT4252<alpha)*(AT4253>=alpha),0)","v":0},{"$f":"(AT4252<alpha)*(IF(AT4253<alpha,AT4253,alpha)-AT4252)*(AS4253+AS4252)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D4637>0,(D4637-D4636)*(C4637+C4636)*0.5,0)","v":0},{"$f":"IFERROR((C4636+(C4637-C4636)/(D4637-D4636)*(1-alpha-D4636))*(D4637>=1-alpha)*(D4636<1-alpha),0)","v":0},{"$f":"(C4637>=$F$18)*(D4637-IF(C4636>=$F$18,D4636,1-alpha))*(C4637+C4636)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J4637>0,(J4637-J4636)*(I4637+I4636)*0.5,0)","v":0},{"$f":"IFERROR((I4636+(I4637-I4636)/(J4637-J4636)*(1-alpha-J4636))*(J4637>=1-alpha)*(J4636<1-alpha),0)","v":0},{"$f":"(I4637>=$L$18)*(J4637-IF(I4636>=$L$18,J4636,1-alpha))*(I4637+I4636)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P4637>0,(P4637-P4636)*(O4637+O4636)*0.5,0)","v":0},{"$f":"IFERROR((O4636+(O4637-O4636)/(P4637-P4636)*(1-alpha-P4636))*(P4637>=1-alpha)*(P4636<1-alpha),0)","v":0},{"$f":"(O4637>=$R$18)*(P4637-IF(O4636>=$R$18,P4636,1-alpha))*(O4637+O4636)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V4637>0,(V4637-V4636)*(U4637+U4636)*0.5,0)","v":0},{"$f":"IFERROR((U4636+(U4637-U4636)/(V4637-V4636)*(1-alpha-V4636))*(V4637>=1-alpha)*(V4636<1-alpha),0)","v":0},{"$f":"(U4637>=$X$18)*(V4637-IF(U4636>=$X$18,V4636,1-alpha))*(U4637+U4636)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB4637>0,(AB4637-AB4636)*(AA4637+AA4636)*0.5,0)","v":0},{"$f":"IFERROR((AA4636+(AA4637-AA4636)/(AB4637-AB4636)*(1-alpha-AB4636))*(AB4637>=1-alpha)*(AB4636<1-alpha),0)","v":0},{"$f":"(AA4637>=$AD$18)*(AB4637-IF(AA4636>=$AD$18,AB4636,1-alpha))*(AA4637+AA4636)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH4637>0,(AH4637-AH4636)*(AG4637+AG4636)*0.5,0)","v":0},{"$f":"IFERROR((AG4636+(AG4637-AG4636)/(AH4637-AH4636)*(1-alpha-AH4636))*(AH4637>=1-alpha)*(AH4636<1-alpha),0)","v":0},{"$f":"(AG4637>=$AJ$18)*(AH4637-IF(AG4636>=$AJ$18,AH4636,1-alpha))*(AG4637+AG4636)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN4637>0,(AN4637-AN4636)*(AM4637+AM4636)*0.5,0)","v":0},{"$f":"IFERROR((AM4636+(AM4637-AM4636)/(AN4637-AN4636)*(1-alpha-AN4636))*(AN4637>=1-alpha)*(AN4636<1-alpha),0)","v":0},{"$f":"(AM4637>=$AP$18)*(AN4637-IF(AM4636>=$AP$18,AN4636,1-alpha))*(AM4637+AM4636)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS4636+(AS4637-AS4636)/(AT4637-AT4636)*(alpha-AT4636))*(AT4636<alpha)*(AT4637>=alpha),0)","v":0},{"$f":"(AT4636<alpha)*(IF(AT4637<alpha,AT4637,alpha)-AT4636)*(AS4637+AS4636)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D4701>0,(D4701-D4700)*(C4701+C4700)*0.5,0)","v":0},{"$f":"IFERROR((C4700+(C4701-C4700)/(D4701-D4700)*(1-alpha-D4700))*(D4701>=1-alpha)*(D4700<1-alpha),0)","v":0},{"$f":"(C4701>=$F$18)*(D4701-IF(C4700>=$F$18,D4700,1-alpha))*(C4701+C4700)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J4701>0,(J4701-J4700)*(I4701+I4700)*0.5,0)","v":0},{"$f":"IFERROR((I4700+(I4701-I4700)/(J4701-J4700)*(1-alpha-J4700))*(J4701>=1-alpha)*(J4700<1-alpha),0)","v":0},{"$f":"(I4701>=$L$18)*(J4701-IF(I4700>=$L$18,J4700,1-alpha))*(I4701+I4700)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P4701>0,(P4701-P4700)*(O4701+O4700)*0.5,0)","v":0},{"$f":"IFERROR((O4700+(O4701-O4700)/(P4701-P4700)*(1-alpha-P4700))*(P4701>=1-alpha)*(P4700<1-alpha),0)","v":0},{"$f":"(O4701>=$R$18)*(P4701-IF(O4700>=$R$18,P4700,1-alpha))*(O4701+O4700)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V4701>0,(V4701-V4700)*(U4701+U4700)*0.5,0)","v":0},{"$f":"IFERROR((U4700+(U4701-U4700)/(V4701-V4700)*(1-alpha-V4700))*(V4701>=1-alpha)*(V4700<1-alpha),0)","v":0},{"$f":"(U4701>=$X$18)*(V4701-IF(U4700>=$X$18,V4700,1-alpha))*(U4701+U4700)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB4701>0,(AB4701-AB4700)*(AA4701+AA4700)*0.5,0)","v":0},{"$f":"IFERROR((AA4700+(AA4701-AA4700)/(AB4701-AB4700)*(1-alpha-AB4700))*(AB4701>=1-alpha)*(AB4700<1-alpha),0)","v":0},{"$f":"(AA4701>=$AD$18)*(AB4701-IF(AA4700>=$AD$18,AB4700,1-alpha))*(AA4701+AA4700)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH4701>0,(AH4701-AH4700)*(AG4701+AG4700)*0.5,0)","v":0},{"$f":"IFERROR((AG4700+(AG4701-AG4700)/(AH4701-AH4700)*(1-alpha-AH4700))*(AH4701>=1-alpha)*(AH4700<1-alpha),0)","v":0},{"$f":"(AG4701>=$AJ$18)*(AH4701-IF(AG4700>=$AJ$18,AH4700,1-alpha))*(AG4701+AG4700)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN4701>0,(AN4701-AN4700)*(AM4701+AM4700)*0.5,0)","v":0},{"$f":"IFERROR((AM4700+(AM4701-AM4700)/(AN4701-AN4700)*(1-alpha-AN4700))*(AN4701>=1-alpha)*(AN4700<1-alpha),0)","v":0},{"$f":"(AM4701>=$AP$18)*(AN4701-IF(AM4700>=$AP$18,AN4700,1-alpha))*(AM4701+AM4700)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS4700+(AS4701-AS4700)/(AT4701-AT4700)*(alpha-AT4700))*(AT4700<alpha)*(AT4701>=alpha),0)","v":0},{"$f":"(AT4700<alpha)*(IF(AT4701<alpha,AT4701,alpha)-AT4700)*(AS4701+AS4700)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D4957>0,(D4957-D4956)*(C4957+C4956)*0.5,0)","v":0},{"$f":"IFERROR((C4956+(C4957-C4956)/(D4957-D4956)*(1-alpha-D4956))*(D4957>=1-alpha)*(D4956<1-alpha),0)","v":0},{"$f":"(C4957>=$F$18)*(D4957-IF(C4956>=$F$18,D4956,1-alpha))*(C4957+C4956)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J4957>0,(J4957-J4956)*(I4957+I4956)*0.5,0)","v":0},{"$f":"IFERROR((I4956+(I4957-I4956)/(J4957-J4956)*(1-alpha-J4956))*(J4957>=1-alpha)*(J4956<1-alpha),0)","v":0},{"$f":"(I4957>=$L$18)*(J4957-IF(I4956>=$L$18,J4956,1-alpha))*(I4957+I4956)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P4957>0,(P4957-P4956)*(O4957+O4956)*0.5,0)","v":0},{"$f":"IFERROR((O4956+(O4957-O4956)/(P4957-P4956)*(1-alpha-P4956))*(P4957>=1-alpha)*(P4956<1-alpha),0)","v":0},{"$f":"(O4957>=$R$18)*(P4957-IF(O4956>=$R$18,P4956,1-alpha))*(O4957+O4956)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V4957>0,(V4957-V4956)*(U4957+U4956)*0.5,0)","v":0},{"$f":"IFERROR((U4956+(U4957-U4956)/(V4957-V4956)*(1-alpha-V4956))*(V4957>=1-alpha)*(V4956<1-alpha),0)","v":0},{"$f":"(U4957>=$X$18)*(V4957-IF(U4956>=$X$18,V4956,1-alpha))*(U4957+U4956)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB4957>0,(AB4957-AB4956)*(AA4957+AA4956)*0.5,0)","v":0},{"$f":"IFERROR((AA4956+(AA4957-AA4956)/(AB4957-AB4956)*(1-alpha-AB4956))*(AB4957>=1-alpha)*(AB4956<1-alpha),0)","v":0},{"$f":"(AA4957>=$AD$18)*(AB4957-IF(AA4956>=$AD$18,AB4956,1-alpha))*(AA4957+AA4956)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH4957>0,(AH4957-AH4956)*(AG4957+AG4956)*0.5,0)","v":0},{"$f":"IFERROR((AG4956+(AG4957-AG4956)/(AH4957-AH4956)*(1-alpha-AH4956))*(AH4957>=1-alpha)*(AH4956<1-alpha),0)","v":0},{"$f":"(AG4957>=$AJ$18)*(AH4957-IF(AG4956>=$AJ$18,AH4956,1-alpha))*(AG4957+AG4956)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN4957>0,(AN4957-AN4956)*(AM4957+AM4956)*0.5,0)","v":0},{"$f":"IFERROR((AM4956+(AM4957-AM4956)/(AN4957-AN4956)*(1-alpha-AN4956))*(AN4957>=1-alpha)*(AN4956<1-alpha),0)","v":0},{"$f":"(AM4957>=$AP$18)*(AN4957-IF(AM4956>=$AP$18,AN4956,1-alpha))*(AM4957+AM4956)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS4956+(AS4957-AS4956)/(AT4957-AT4956)*(alpha-AT4956))*(AT4956<alpha)*(AT4957>=alpha),0)","v":0},{"$f":"(AT4956<alpha)*(IF(AT4957<alpha,AT4957,alpha)-AT4956)*(AS4957+AS4956)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT4958>0,(AT4958-AT4957)*(AS4958+AS4957)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,{"$f":"IF(D5021>0,(D5021-D5020)*(C5021+C5020)*0.5,0)","v":0},{"$f":"IFERROR((C5020+(C5021-C5020)/(D5021-D5020)*(1-alpha-D5020))*(D5021>=1-alpha)*(D5020<1-alpha),0)","v":0},{"$f":"(C5021>=$F$18)*(D5021-IF(C5020>=$F$18,D5020,1-alpha))*(C5021+C5020)*0.5/alpha","v":0},null,null,null,{"$f":"IF(J5021>0,(J5021-J5020)*(I5021+I5020)*0.5,0)","v":0},{"$f":"IFERROR((I5020+(I5021-I5020)/(J5021-J5020)*(1-alpha-J5020))*(J5021>=1-alpha)*(J5020<1-alpha),0)","v":0},{"$f":"(I5021>=$L$18)*(J5021-IF(I5020>=$L$18,J5020,1-alpha))*(I5021+I5020)*0.5/alpha","v":0},null,null,null,{"$f":"IF(P5021>0,(P5021-P5020)*(O5021+O5020)*0.5,0)","v":0},{"$f":"IFERROR((O5020+(O5021-O5020)/(P5021-P5020)*(1-alpha-P5020))*(P5021>=1-alpha)*(P5020<1-alpha),0)","v":0},{"$f":"(O5021>=$R$18)*(P5021-IF(O5020>=$R$18,P5020,1-alpha))*(O5021+O5020)*0.5/alpha","v":0},null,null,null,{"$f":"IF(V5021>0,(V5021-V5020)*(U5021+U5020)*0.5,0)","v":0},{"$f":"IFERROR((U5020+(U5021-U5020)/(V5021-V5020)*(1-alpha-V5020))*(V5021>=1-alpha)*(V5020<1-alpha),0)","v":0},{"$f":"(U5021>=$X$18)*(V5021-IF(U5020>=$X$18,V5020,1-alpha))*(U5021+U5020)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AB5021>0,(AB5021-AB5020)*(AA5021+AA5020)*0.5,0)","v":0},{"$f":"IFERROR((AA5020+(AA5021-AA5020)/(AB5021-AB5020)*(1-alpha-AB5020))*(AB5021>=1-alpha)*(AB5020<1-alpha),0)","v":0},{"$f":"(AA5021>=$AD$18)*(AB5021-IF(AA5020>=$AD$18,AB5020,1-alpha))*(AA5021+AA5020)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AH5021>0,(AH5021-AH5020)*(AG5021+AG5020)*0.5,0)","v":0},{"$f":"IFERROR((AG5020+(AG5021-AG5020)/(AH5021-AH5020)*(1-alpha-AH5020))*(AH5021>=1-alpha)*(AH5020<1-alpha),0)","v":0},{"$f":"(AG5021>=$AJ$18)*(AH5021-IF(AG5020>=$AJ$18,AH5020,1-alpha))*(AG5021+AG5020)*0.5/alpha","v":0},null,null,null,{"$f":"IF(AN5021>0,(AN5021-AN5020)*(AM5021+AM5020)*0.5,0)","v":0},{"$f":"IFERROR((AM5020+(AM5021-AM5020)/(AN5021-AN5020)*(1-alpha-AN5020))*(AN5021>=1-alpha)*(AN5020<1-alpha),0)","v":0},{"$f":"(AM5021>=$AP$18)*(AN5021-IF(AM5020>=$AP$18,AN5020,1-alpha))*(AM5021+AM5020)*0.5/alpha","v":0},null,null,null,{"$f":"IFERROR((AS5020+(AS5021-AS5020)/(AT5021-AT5020)*(alpha-AT5020))*(AT5020<alpha)*(AT5021>=alpha),0)","v":0},{"$f":"(AT5020<alpha)*(IF(AT5021<alpha,AT5021,alpha)-AT5020)*(AS5021+AS5020)*0.5/alpha","v":0},0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,{"$f":"IF(AT5022>0,(AT5022-AT5021)*(AS5022+AS5021)*0.5,0)","v":0}]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((I5027+(AA5028-I5027)/(AB5028-J5027)*(1-alpha-J5027))*(AB5028>=1-alpha)*(J5027<1-alpha),0)","v":0},null,null,null,null,null,{"$f":"IFERROR((O5027+(AM5028-O5027)/(AN5028-P5027)*(1-alpha-P5027))*(AN5028>=1-alpha)*(P5027<1-alpha),0)","v":0},null,null,null,null,null,{"$f":"IFERROR((U5027+(AS5028-U5027)/(AT5028-V5027)*(1-alpha-V5027))*(AT5028>=1-alpha)*(V5027<1-alpha),0)","v":0},null,null,null,null,null,{"$f":"IFERROR((AA5027+(AY5028-AA5027)/(AZ5028-AB5027)*(1-alpha-AB5027))*(AZ5028>=1-alpha)*(AB5027<1-alpha),0)","v":0},null,null,null,null,null,{"$f":"IFERROR((AG5027+(AY5028-AG5027)/(AZ5028-AH5027)*(1-alpha-AH5027))*(AZ5028>=1-alpha)*(AH5027<1-alpha),0)","v":0},null,null,null,null,null,{"$f":"IFERROR((AM5027+(BE5028-AM5027)/(BF5028-AN5027)*(1-alpha-AN5027))*(BF5028>=1-alpha)*(AN5027<1-alpha),0)","v":0},null,null,null,null,null,{"$f":"(AT5027<alpha)*(IF(P5028<alpha,P5028,alpha)-AT5027)*(O5028+AS5027)*0.5/alpha","v":0}]

{"sheet":"NL_Input_SST_Template","index":18,"n_rows":128,"n_cols":54,"rows_kept":128,"cut":false,"hidden":false,"merged":[[119,1,126,1],[119,2,126,2],[75,1,75,3],[50,1,50,8],[96,1,96,3]]}
[19,{"$f":"_Input_Market_risk","v":"Schadenversicherung: Eingaben für das Marktrisikostandardmodell und die Aggregation"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,{"$f":"VLOOKUP(\"T.19.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"I. Erwartete Zahlungsflüsse für PY (ohne UVG Renten), CY und URR zur Risikomessung der Zinssensivitäten"}]
[]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
[null,{"$f":"VLOOKUP(\"T.19.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Inkrementelle Zahlungen für PY, CY und URR in absoluten Beträgen pro Währung"},{"$f":"VLOOKUP(\"T.19.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Total des erwarteten Zahlungsflusses"},"Check total",{"$f":"current_year","v":2024},{"$f":"E8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[null,"CHF",null,{"$f":"C9-SUM(E9:BB9)","v":0}]
[null,"EUR",null,{"$f":"C10-SUM(E10:BB10)","v":0}]
[null,"USD",null,{"$f":"C11-SUM(E11:BB11)","v":0}]
[null,"GBP",null,{"$f":"C12-SUM(E12:BB12)","v":0}]
[null,"JPY",null,{"$f":"C13-SUM(E13:BB13)","v":0}]
[null,{"$f":"\"Total \" & _million & \" \" & sst_curr","v":"Total in Mio. CHF"},{"$f":"$C$72","v":0},null,{"$f":"SUMPRODUCT(E9:E13,CurrencyRates)","v":0},{"$f":"SUMPRODUCT(F9:F13,CurrencyRates)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AK9:AK13,CurrencyRates)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Check total",{"$f":"SUMPRODUCT(C9:C13,CurrencyRates)=C14","v":true},{"$f":"AND(E15:BB15)","v":true},{"$f":"E14=D72","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AK14=AJ72","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,{"$f":"VLOOKUP(\"T.19.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"II. Versicherungstechnische Zahhlungsflüsse als Basis zur Risikomessung für das Zinsrisiko im Marktrisikomodell in Mio. CHF"}]
[]
[null,{"$f":"VLOOKUP(\"T.19.05\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"II.a Relevante Bilanzpositionen zur Bestimmung des Zinsrisikos aus versicherungstechnischen Zahlungsflüssen im Marktrisikomodell in Mio. CHF"}]
[]
[null,{"$f":"VLOOKUP(\"T.19.06\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Bilanzpositionen für versicherungstechnische Zahlungsflüsse"},{"$f":"VLOOKUP(\"T.19.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"SST-Bilanz - Kontonummer"},{"$f":"VLOOKUP(\"T.19.08\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Statutarische Bilanz - Kontonummer"},{"$f":"VLOOKUP(\"T.19.09\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Link zu bisherigen Eingaben im Template, nicht diskontiert"},{"$f":"VLOOKUP(\"T.19.10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Link zu bisherigen Eingaben im Template, diskontiert"},{"$f":"VLOOKUP(\"T.19.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zusätzliche Eingabe durch das Unternehmen, nicht diskontiert"},{"$f":"VLOOKUP(\"T.19.11a\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zusätzliche Eingabe durch das Unternehmen, diskontiert"},{"$f":"VLOOKUP(\"T.19.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Basis des Zahlungsflusses, nicht diskontiert"}]
[null,{"$f":"VLOOKUP(\"T.19.13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Aktiven"}]
[null,{"$f":"VLOOKUP(\"T.19.14\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Forderungen gegenüber Versicherungsnehmern und Agenten"},"113)",110100000,null,null,null,null,{"$f":"IF(ISBLANK(G23),E23,G23)","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.15\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Forderungen gegenüber Versicherungsgesellschaften (Premium recoverables)"},"114)",110200000,null,null,null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.16\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Direktversicherung: Schadenversicherungsgeschäft"},"97)",106201000,{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,5,FALSE))+(VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,5,FALSE))-E29","v":0},{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,5,FALSE))*VLOOKUP(\"Total\",NL_CH_Direct_PY_Pattern,56,FALSE)+(VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,5,FALSE))*VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,56,FALSE)-F29","v":0},null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.17\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"davon Anteil Rückversicherer (Schaden) am Überschussfonds"},"98)",null,null,null,null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.16b\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Direktversicherung: Sonstiges Geschäft (URR zu t=0)"},"103)"]
[null,{"$f":"VLOOKUP(\"T.19.16a\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Aktive Rückversicherung: Sonstiges Geschäft (URR zu t=0)"},"104)"]
[null,{"$f":"VLOOKUP(\"T.19.18\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Direktversicherung: Krankenversicherungsgeschäft"},"99)",106202000,{"$f":"(VLOOKUP(7,NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(7,NL_CH_Direct_PY_Inputs,5,FALSE))+(VLOOKUP(8,NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(8,NL_CH_Direct_PY_Inputs,5,FALSE))","v":0},{"$f":"(VLOOKUP(7,NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(7,NL_CH_Direct_PY_Inputs,5,FALSE))*VLOOKUP(7,NL_CH_Direct_PY_Pattern,56,FALSE)+(VLOOKUP(8,NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(8,NL_CH_Direct_PY_Inputs,5,FALSE))*VLOOKUP(8,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.19\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Aktive Rückversicherung"},"96), 101), 102), 106)",null,{"$f":"VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,5,FALSE)-VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,6,FALSE)","v":0},{"$f":"(VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,5,FALSE)-VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,6,FALSE))*VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,57,FALSE)","v":0},null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.20\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Fremdkapital"}]
[null,{"$f":"VLOOKUP(\"T.19.21\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Schadenversicherung: Best Estimate der Versicherungsverpflichtungen (Schaden): Brutto"},"144)",201220100,{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,4,FALSE)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,4,FALSE)-SUM(E35:E36)+NL_UVG!$C$42","v":0},{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(\"Total\",NL_CH_Direct_PY_Pattern,56,FALSE)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,56,FALSE)-SUM(F$35:F$36)+NL_UVG!$C$42","v":0},null,null,{"$f":"IF(ISBLANK(G32),E32,G32)","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.22\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"davon Best Estimate der Verpflichtungen des UVG-Bestandes: Brutto"},"145)",null,{"$f":"VLOOKUP(\"5a\",NL_UVG_Res,3)+VLOOKUP(\"5b\",NL_UVG_Res,3)+NL_UVG!$C$42","v":0},{"$f":"VLOOKUP(\"5a\",NL_UVG_Res,4)+VLOOKUP(\"5b\",NL_UVG_Res,4)+NL_UVG!$C$42","v":0},null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.22a\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Best Estimate der sonstigen Versicherungsverpflichtungen (Schaden): Brutto (hier nur URR zu t=0)"},"147)"]
[null,{"$f":"VLOOKUP(\"T.19.23\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Krankenversicherung (direktes Geschäft): davon Best Estimate der Versicherungsverpflichtungen Einzelkranken: Brutto"},"153)",null,{"$f":"VLOOKUP(8,NL_CH_Direct_PY_Inputs,4,FALSE)","v":0},{"$f":"VLOOKUP(8,NL_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(8,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.24\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Krankenversicherung (direktes Geschäft): davon Best Estimate der Versicherungsverpflichtungen Kollektivtaggeld: Brutto"},"154)",null,{"$f":"VLOOKUP(7,NL_CH_Direct_PY_Inputs,4,FALSE)","v":0},{"$f":"VLOOKUP(7,NL_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(7,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.25\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Aktive Rückversicherung: Schadenversicherungsgeschäft"},"150)",201203000,{"$f":"VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,5,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,5,FALSE)*VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,57,FALSE)","v":0},null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.26\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rückstellungen für vertragliche Überschussbeteiligungen und Überschussfonds"},"148), 149), 158), 159)",null,null,null,null,null,0]
[null,"Total",null,null,{"$f":"SUM(E32,E35:E38)-SUM(E23:E30)","v":0},{"$f":"SUM(F32,F35:F38)-SUM(F23:F30)","v":0},null,null,{"$f":"SUM(I32,I35:I38)-SUM(I23:I25)-SUM(I29:I30)","v":0}]
[]
[null,{"$f":"VLOOKUP(\"T.19.27\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"II.b Versicherungstechnische Zahlungsflüsse aus dem Risikomodel als Basis für das Marktrisiko-Standardmodell in Mio. CHF"}]
[]
[null,null,null,null,{"$f":"VLOOKUP(\"T.19.09\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Link zu bisherigen Eingaben im Template, nicht diskontiert"},{"$f":"VLOOKUP(\"T.19.11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zusätzliche Eingabe durch das Unternehmen, nicht diskontiert"},{"$f":"VLOOKUP(\"T.19.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Basis des Zahlungsflusses, nicht diskontiert"}]
[null,{"$f":"_AccMandatory & \" \" & _KurzFrist","v":"UVG Kurzfristleistungen"},null,null,{"$f":"NL_UVG!D40","v":0},null,{"$f":"IF(ISBLANK(F44),E44,F44)","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.28\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete Schäden für CY in Mio. CHF"},null,null,{"$f":"NL_MVM!$I$11","v":0},null,{"$f":"IF(ISBLANK(F45),E45,F45)","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.29\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete Schäden für URR in Mio. CHF"},null,null,{"$f":"NL_MVM!$I$12","v":0},null,{"$f":"IF(ISBLANK(F46),E46,F46)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E45:E46)","v":0},null,{"$f":"SUM(G45:G46)","v":0}]
[]
[null,{"$f":"VLOOKUP(\"T.19.30\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"III. Vorgeschlagene Zahlungsflüsse PY (ohne UVG Renten), CY & URR Schäden aus den Eingaben im Template"}]
[]
[null,{"$f":"VLOOKUP(\"T.19.31\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Bemerkung: Zahlungszeitpunkte für Prämien und Kosten werden zum Zeitpunkt 1.1.JJJJ 0:00 angenommen, dagegen nimmt als Zahlungszeitpunkte für Leistungen den 31.12.JJJJ 24:00 eines Jahres an, darum müssen die Eingaben für Prämien um ein Jahr nach vorn verschoben werden zu dem Zeitpunkt 31.12.(JJJJ-1) 24:00"}]
[]
[null,{"$f":"_IncPP","v":"Inkrementelle Zahlungsmuster"},"Total",0,{"$f":"D53+1","v":1},{"$f":"E53+1","v":2},{"$f":"F53+1","v":3},{"$f":"G53+1","v":4},{"$f":"H53+1","v":5},{"$f":"I53+1","v":6},{"$f":"J53+1","v":7},{"$f":"K53+1","v":8},{"$f":"L53+1","v":9},{"$f":"M53+1","v":10},{"$f":"N53+1","v":11},{"$f":"O53+1","v":12},{"$f":"P53+1","v":13},{"$f":"Q53+1","v":14},{"$f":"R53+1","v":15},{"$f":"S53+1","v":16},{"$f":"T53+1","v":17},{"$f":"U53+1","v":18},{"$f":"V53+1","v":19},{"$f":"W53+1","v":20},{"$f":"X53+1","v":21},{"$f":"Y53+1","v":22},{"$f":"Z53+1","v":23},{"$f":"AA53+1","v":24},{"$f":"AB53+1","v":25},{"$f":"AC53+1","v":26},{"$f":"AD53+1","v":27},{"$f":"AE53+1","v":28},{"$f":"AF53+1","v":29},{"$f":"AG53+1","v":30},{"$f":"AH53+1","v":31},{"$f":"AI53+1","v":32},{"$f":"AJ53+1","v":33},{"$f":"AK53+1","v":34},{"$f":"AL53+1","v":35},{"$f":"AM53+1","v":36},{"$f":"AN53+1","v":37},{"$f":"AO53+1","v":38},{"$f":"AP53+1","v":39},{"$f":"AQ53+1","v":40},{"$f":"AR53+1","v":41},{"$f":"AS53+1","v":42},{"$f":"AT53+1","v":43},{"$f":"AU53+1","v":44},{"$f":"AV53+1","v":45},{"$f":"AW53+1","v":46},{"$f":"AX53+1","v":47},{"$f":"AY53+1","v":48},{"$f":"AZ53+1","v":49}]
[null,{"$f":"B23 & \" - \" & _PaymentPattern","v":"Forderungen gegenüber Versicherungsnehmern und Agenten - Auszahlungsmuster"},{"$f":"SUM($D54:$BB54)","v":0}]
[null,{"$f":"B24 & \" - \" & _PaymentPattern","v":"Forderungen gegenüber Versicherungsgesellschaften (Premium recoverables) - Auszahlungsmuster"},{"$f":"SUM($D55:$BB55)","v":0}]
[null,{"$f":"\"Total PY-\" & _Claims & \" \"  & _PaymentPattern & \" ex \" & _AccMandatory","v":"Total PY-Schäden Auszahlungsmuster ex UVG"},0,{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,D$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,D$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,D$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,E$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,E$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,E$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,F$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,F$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,F$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,G$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,G$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,G$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,H$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,H$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,H$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,I$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,I$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,I$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,J$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,J$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,J$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,K$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,K$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,K$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,L$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,L$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,L$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,M$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,M$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,M$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,N$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,N$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,N$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,O$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,O$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,O$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,P$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,P$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,P$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,Q$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,Q$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,Q$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,R$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,R$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,R$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,S$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,S$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,S$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,T$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,T$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,T$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,U$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,U$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,U$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,V$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,V$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,V$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,W$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,W$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,W$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,X$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,X$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,X$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,Y$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,Y$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,Y$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,Z$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,Z$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,Z$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AA$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AA$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AA$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AB$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AB$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AB$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AC$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AC$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AC$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AD$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AD$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AD$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AE$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AE$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AE$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AF$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AF$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AF$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AG$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AG$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AG$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AH$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AH$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AH$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AI$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AI$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AI$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AJ$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AJ$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AJ$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AK$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AK$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AK$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AL$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AL$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AL$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AM$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AM$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AM$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AN$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AN$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AN$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AO$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AO$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AO$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AP$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AP$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AP$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AQ$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AQ$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AQ$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AR$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AR$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AR$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AS$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AS$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AS$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AT$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AT$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AT$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AU$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AU$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AU$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AV$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AV$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AV$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AW$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AW$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AW$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AX$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AX$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AX$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AY$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AY$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AY$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,AZ$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,AZ$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,AZ$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0},{"$f":"IFERROR((VLOOKUP(\"Total_ex_UVG\",NL_CH_Direct_PY_Pattern,BA$53+4,FALSE)*(NL_MVM!$E$10+NL_UVG!$C$42-$I$33)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,BA$53+4,FALSE)*NL_MVM!$F$10+VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,BA$53+5,FALSE)*NL_MVM!$G$10)/(NL_MVM!$E$10+NL_UVG!$C$42-$I$33+NL_MVM!$F$10+NL_MVM!$G$10),0)","v":0}]
[null,{"$f":"_AccMandatory & \", \" & _KurzFrist & \" \" & _PaymentPattern","v":"UVG, Kurzfristleistungen Auszahlungsmuster"},0,{"$f":"NL_UVG!C$48","v":0},{"$f":"NL_UVG!D$48","v":0},{"$f":"NL_UVG!E$48","v":0},{"$f":"NL_UVG!F$48","v":0},{"$f":"NL_UVG!G$48","v":0},{"$f":"NL_UVG!H$48","v":0},{"$f":"NL_UVG!I$48","v":0},{"$f":"NL_UVG!J$48","v":0},{"$f":"NL_UVG!K$48","v":0},{"$f":"NL_UVG!L$48","v":0},{"$f":"NL_UVG!M$48","v":0},{"$f":"NL_UVG!N$48","v":0},{"$f":"NL_UVG!O$48","v":0},{"$f":"NL_UVG!P$48","v":0},{"$f":"NL_UVG!Q$48","v":0},{"$f":"NL_UVG!R$48","v":0},{"$f":"NL_UVG!S$48","v":0},{"$f":"NL_UVG!T$48","v":0},{"$f":"NL_UVG!U$48","v":0},{"$f":"NL_UVG!V$48","v":0},{"$f":"NL_UVG!W$48","v":0},{"$f":"NL_UVG!X$48","v":0},{"$f":"NL_UVG!Y$48","v":0},{"$f":"NL_UVG!Z$48","v":0},{"$f":"NL_UVG!AA$48","v":0},{"$f":"NL_UVG!AB$48","v":0},{"$f":"NL_UVG!AC$48","v":0},{"$f":"NL_UVG!AD$48","v":0},{"$f":"NL_UVG!AE$48","v":0},{"$f":"NL_UVG!AF$48","v":0},{"$f":"NL_UVG!AG$48","v":0},{"$f":"NL_UVG!AH$48","v":0},{"$f":"NL_UVG!AI$48","v":0},{"$f":"NL_UVG!AJ$48","v":0},{"$f":"NL_UVG!AK$48","v":0},{"$f":"NL_UVG!AL$48","v":0},{"$f":"NL_UVG!AM$48","v":0},{"$f":"NL_UVG!AN$48","v":0},{"$f":"NL_UVG!AO$48","v":0},{"$f":"NL_UVG!AP$48","v":0},{"$f":"NL_UVG!AQ$48","v":0},{"$f":"NL_UVG!AR$48","v":0},{"$f":"NL_UVG!AS$48","v":0},{"$f":"NL_UVG!AT$48","v":0},{"$f":"NL_UVG!AU$48","v":0},{"$f":"NL_UVG!AV$48","v":0},{"$f":"NL_UVG!AW$48","v":0},{"$f":"NL_UVG!AX$48","v":0},{"$f":"NL_UVG!AY$48","v":0},{"$f":"NL_UVG!AZ$48","v":0}]
[null,{"$f":" \"Total CY-\" & _Claims & \" \" & _PaymentPattern","v":"Total CY-Schäden Auszahlungsmuster"},0,{"$f":"NL_MVM!C$24","v":0},{"$f":"NL_MVM!D$24","v":0},{"$f":"NL_MVM!E$24","v":0},{"$f":"NL_MVM!F$24","v":0},{"$f":"NL_MVM!G$24","v":0},{"$f":"NL_MVM!H$24","v":0},{"$f":"NL_MVM!I$24","v":0},{"$f":"NL_MVM!J$24","v":0},{"$f":"NL_MVM!K$24","v":0},{"$f":"NL_MVM!L$24","v":0},{"$f":"NL_MVM!M$24","v":0},{"$f":"NL_MVM!N$24","v":0},{"$f":"NL_MVM!O$24","v":0},{"$f":"NL_MVM!P$24","v":0},{"$f":"NL_MVM!Q$24","v":0},{"$f":"NL_MVM!R$24","v":0},{"$f":"NL_MVM!S$24","v":0},{"$f":"NL_MVM!T$24","v":0},{"$f":"NL_MVM!U$24","v":0},{"$f":"NL_MVM!V$24","v":0},{"$f":"NL_MVM!W$24","v":0},{"$f":"NL_MVM!X$24","v":0},{"$f":"NL_MVM!Y$24","v":0},{"$f":"NL_MVM!Z$24","v":0},{"$f":"NL_MVM!AA$24","v":0},{"$f":"NL_MVM!AB$24","v":0},{"$f":"NL_MVM!AC$24","v":0},{"$f":"NL_MVM!AD$24","v":0},{"$f":"NL_MVM!AE$24","v":0},{"$f":"NL_MVM!AF$24","v":0},{"$f":"NL_MVM!AG$24","v":0},{"$f":"NL_MVM!AH$24","v":0},{"$f":"NL_MVM!AI$24","v":0},{"$f":"NL_MVM!AJ$24","v":0},{"$f":"NL_MVM!AK$24","v":0},{"$f":"NL_MVM!AL$24","v":0},{"$f":"NL_MVM!AM$24","v":0},{"$f":"NL_MVM!AN$24","v":0},{"$f":"NL_MVM!AO$24","v":0},{"$f":"NL_MVM!AP$24","v":0},{"$f":"NL_MVM!AQ$24","v":0},{"$f":"NL_MVM!AR$24","v":0},{"$f":"NL_MVM!AS$24","v":0},{"$f":"NL_MVM!AT$24","v":0},{"$f":"NL_MVM!AU$24","v":0},{"$f":"NL_MVM!AV$24","v":0},{"$f":"NL_MVM!AW$24","v":0},{"$f":"NL_MVM!AX$24","v":0},{"$f":"NL_MVM!AY$24","v":0},{"$f":"NL_MVM!AZ$24","v":0}]
[null,{"$f":" \"Total URR-\" & _Claims & \" \" & _PaymentPattern","v":"Total URR-Schäden Auszahlungsmuster"},0,{"$f":"NL_MVM!C$26","v":0},{"$f":"NL_MVM!D$26","v":0},{"$f":"NL_MVM!E$26","v":0},{"$f":"NL_MVM!F$26","v":0},{"$f":"NL_MVM!G$26","v":0},{"$f":"NL_MVM!H$26","v":0},{"$f":"NL_MVM!I$26","v":0},{"$f":"NL_MVM!J$26","v":0},{"$f":"NL_MVM!K$26","v":0},{"$f":"NL_MVM!L$26","v":0},{"$f":"NL_MVM!M$26","v":0},{"$f":"NL_MVM!N$26","v":0},{"$f":"NL_MVM!O$26","v":0},{"$f":"NL_MVM!P$26","v":0},{"$f":"NL_MVM!Q$26","v":0},{"$f":"NL_MVM!R$26","v":0},{"$f":"NL_MVM!S$26","v":0},{"$f":"NL_MVM!T$26","v":0},{"$f":"NL_MVM!U$26","v":0},{"$f":"NL_MVM!V$26","v":0},{"$f":"NL_MVM!W$26","v":0},{"$f":"NL_MVM!X$26","v":0},{"$f":"NL_MVM!Y$26","v":0},{"$f":"NL_MVM!Z$26","v":0},{"$f":"NL_MVM!AA$26","v":0},{"$f":"NL_MVM!AB$26","v":0},{"$f":"NL_MVM!AC$26","v":0},{"$f":"NL_MVM!AD$26","v":0},{"$f":"NL_MVM!AE$26","v":0},{"$f":"NL_MVM!AF$26","v":0},{"$f":"NL_MVM!AG$26","v":0},{"$f":"NL_MVM!AH$26","v":0},{"$f":"NL_MVM!AI$26","v":0},{"$f":"NL_MVM!AJ$26","v":0},{"$f":"NL_MVM!AK$26","v":0},{"$f":"NL_MVM!AL$26","v":0},{"$f":"NL_MVM!AM$26","v":0},{"$f":"NL_MVM!AN$26","v":0},{"$f":"NL_MVM!AO$26","v":0},{"$f":"NL_MVM!AP$26","v":0},{"$f":"NL_MVM!AQ$26","v":0},{"$f":"NL_MVM!AR$26","v":0},{"$f":"NL_MVM!AS$26","v":0},{"$f":"NL_MVM!AT$26","v":0},{"$f":"NL_MVM!AU$26","v":0},{"$f":"NL_MVM!AV$26","v":0},{"$f":"NL_MVM!AW$26","v":0},{"$f":"NL_MVM!AX$26","v":0},{"$f":"NL_MVM!AY$26","v":0},{"$f":"NL_MVM!AZ$26","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.32\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rückstellungen für vertragliche Überschussbeteiligungen und Überschussfonds - Auszahlungsmuster"},0]
[null,{"$f":"VLOOKUP(\"T.19.33\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Total Auszahlungsmuster zur Berechnung des Chi-Faktors"},{"$f":"SUM(D61:BB61)","v":0},{"$f":"IFERROR(SUMPRODUCT(D$56:D$59,$C$67:$C$70)/SUM($C$67:$C$70),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(E$56:E$59,$C$67:$C$70)/SUM($C$67:$C$70),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Total \" & _PaymentPattern","v":"Total Auszahlungsmuster"},{"$f":"SUM(D62:BB62)","v":0},{"$f":"IFERROR(SUMPRODUCT(D$54:D$60,$C$65:$C$71)/SUM($C$65:$C$71),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(E$54:E$60,$C$65:$C$71)/SUM($C$65:$C$71),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"VLOOKUP(\"T.19.34\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Absoluter Betrag der erwarteten Zahlungen"},{"$f":"VLOOKUP(\"T.19.35\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Basisgrösse"},{"$f":"current_year","v":2024},{"$f":"D64+1","v":2025},{"$f":"E64+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[null,{"$f":"B23","v":"Forderungen gegenüber Versicherungsnehmern und Agenten"},{"$f":"-$I$23","v":0},{"$f":"$C65*D54","v":0},0,{"$f":"$C65*F54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B24","v":"Forderungen gegenüber Versicherungsgesellschaften (Premium recoverables)"},{"$f":"-$I$24","v":0},0,0,{"$f":"$C66*F55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"PY - \"&_Claims&\", ex. \"& _AccMandatory & \", \" &_undisc&\", \"&_net","v":"PY - Schäden, ex. UVG, nicht diskontiert, netto"},{"$f":"SUM($I$32,I35:$I$37)-SUM($I$25,$I$29:$I$30)-I33+I26","v":0},0,0,{"$f":"$C67*F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"_AccMandatory & \", \" & _KurzFrist","v":"UVG, Kurzfristleistungen"},{"$f":"G44","v":0},{"$f":"$C68*D57","v":0},{"$f":"$C68*E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"CY - \"&_Claims&\", \"&_undisc&_net","v":"CY - Schäden, nicht diskontiertnetto"},{"$f":"$G$45","v":0},{"$f":"$C69*D58","v":0},{"$f":"$C69*E58","v":0},{"$f":"$C69*F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"URR - \"&_Claims&\", \"&_undisc&_net","v":"URR - Schäden, nicht diskontiertnetto"},{"$f":"$G$46","v":0},{"$f":"$C70*D59","v":0},{"$f":"$C70*E59","v":0},{"$f":"$C70*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(\"T.19.26\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rückstellungen für vertragliche Überschussbeteiligungen und Überschussfonds"},{"$f":"$I$38-$I$26","v":0},{"$f":"$C71*D60","v":0},{"$f":"$C71*E60","v":0},{"$f":"$C71*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C65:C71)","v":0},{"$f":"$C72*D62","v":0},{"$f":"$C72*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"VLOOKUP(\"T.19.36\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"IV. Delta-Sensitivitäten für UVG Renten"}]
[]
[null,{"$f":"VLOOKUP(\"T.13.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zinssensitivitäten der UVG-Leistungen (L 1), (L 2.1) und (L 3.1)"},{"$f":"VLOOKUP(\"T.13.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zinssensitivitäten der UVG-Leistungen (L 1), (L 2.1) und (L 3.1)"},{"$f":"VLOOKUP(\"T.13.12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zinssensitivitäten der UVG-Leistungen (L 1), (L 2.1) und (L 3.1)"}]
[null,{"$f":"_Chng_interest_rates","v":"Auslenkung der Zinsen"},{"$f":"_up","v":"nach oben"},{"$f":"_down","v":"nach unten"}]
[null,"2 Y",{"$f":"NL_UVG!E29","v":0},{"$f":"NL_UVG!F29","v":0}]
[null,"10 Y",{"$f":"NL_UVG!E30","v":0},{"$f":"NL_UVG!F30","v":0}]
[null,"30 Y",{"$f":"NL_UVG!E31","v":0},{"$f":"NL_UVG!F31","v":0}]
[]
[null,{"$f":"\"V. \" & _MVM","v":"V. Mindestbetrag"}]
[]
[null,{"$f":"_MVM & \", \" & _disc","v":"Mindestbetrag, diskontiert"},{"$f":"NL_MVM!$C$6","v":0}]
[]
[null,{"$f":"VLOOKUP(\"T.19.37\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Summe der erwarteten zukünftigen Zahlungen (PY, CY & URR >=16 Jahre) geteilt durch die Summe aller erwarteten zukünftigen Zahlungen (PY, CY & URR), nicht diksontiert"},{"$f":"IFERROR(SUM($S$67:$BB$70)/SUM($D$67:$BB$70),0)","v":0},"cnonlife",{"$f":"IF(C86>10%,1,0)","v":0},"BEnonlife",{"$f":"SUM($C$67:$C$70)*SUMPRODUCT($D$61:$BA$61,discount_factors_sst_curr)","v":0},"Duration",{"$f":"SUMPRODUCT($D$61:$BA$61,D53:BA53+1)","v":0}]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"VLOOKUP(\"T.19.38\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VI. Übertrag Werte ins FDS: Versicherungstechnisches Risiko Schadengeschäft "},null,null,null,null,null,null,{"$f":"VLOOKUP(\"T.19.72\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Tabelle für Ergebnisse ohne Inflationsschock"},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"T.19.71\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"neue Tabelle für Ergebnisse inklusive Inflationsschock"}]
[]
[null,{"$f":"VLOOKUP(\"T.19.53\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete Werte"},null,null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"}]
[null,{"$f":"VLOOKUP(\"T.19.54\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete brutto Prämien (brutto)"},null,null,{"$f":"NL_ExpecdtRes!G10","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.55\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete netto Prämien (netto)"},null,null,{"$f":"NL_ExpecdtRes!K10","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.56\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete brutto Jahresschäden (brutto)"},null,null,{"$f":"NL_ExpecdtRes!G12","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.57\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete netto Jahresschäden (netto)"},null,null,{"$f":"NL_ExpecdtRes!K12","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.58\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete Kosten (netto)"},null,null,{"$f":"NL_ExpecdtRes!K11","v":0}]
[]
[null,null,null,null,{"$f":"VLOOKUP(\"T.19.66\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Input für SST-Template"},{"$f":"VLOOKUP(\"T.19.59\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Inputs "},{"$f":"VLOOKUP(\"T.19.60\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Quelle: "},null,{"$f":"VLOOKUP(\"T.19.62\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Eingaben/Berechnungen (nur CH_Direct default): "},{"$f":"VLOOKUP(\"T.19.63\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Eingaben/Berechnungen (nur CH_Direct): "},{"$f":"VLOOKUP(\"T.19.64\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Eingaben/Berechnungen (nur Non-CH_Direct): "},{"$f":"VLOOKUP(\"T.19.65\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Eingaben/Berechnungen (nur Active RI): "},null,{"$f":"VLOOKUP(\"T.17.25\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Indikator ob Grossschäden modelliert werden"},{"$f":"VLOOKUP(\"T.17.26\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Indikator ob Kumulschäden modelliert werden"},"Indikator Inputs Non_CH_Direct_CY","Indikator Inputs Active_RI_CY",null,{"$f":"VLOOKUP(\"T.19.67\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Eingaben/Berechnungen (nur CH_Direct default inklusive Inflationsschock): "},{"$f":"VLOOKUP(\"T.19.68\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Eingaben/Berechnungen (nur CH_Direct inklusive Inflationsschock): "},{"$f":"VLOOKUP(\"T.19.69\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Eingaben/Berechnungen (nur Non-CH_Direct inklusive Inflationsschock): "},{"$f":"VLOOKUP(\"T.19.70\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Vergleich mit Eingaben/Berechnungen (nur Active RI inklusive Inflationsschock): "}]
[null,{"$f":"VLOOKUP(\"FDS_2\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rückstellungsrisiko (Netto)"},null,null,{"$f":"IF(SUM(($T98:$V98>0)*1)=1,SUM($T98:$V98),NL_Distributions!$AE$18-NL_Distributions!$AC$18)","v":0},null,"\"NL_Distributions\" (A5)",null,{"$f":"NL_Insurance_Risk_default!$S$56","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$S$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AW$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BY$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0},null,null,null,null,null,null,{"$f":"NL_Insurance_Risk_default!$AA$56","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AA$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BE$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$CG$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0}]
[null,{"$f":"VLOOKUP(\"FDS_3\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Diskontierter erwarteter Schadenaufwand Normalschäden (Netto)"},null,null,{"$f":"IF(NL_Distributions!$Q$18=0,SUM(T99:V99),NL_Distributions!$Q$18)","v":0},{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_CY_Inputs,IF(Net=1,5,4),FALSE)*VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,56,FALSE)+VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Inputs,IF(Net=1,5,4),FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,56,FALSE)+VLOOKUP(\"Total\",NL_Active_RI_CY_Inputs,IF(Net=1,6,5),FALSE)*VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,57,FALSE)","v":0},"\"NL_Distributions\" (A3)",null,{"$f":"OFFSET(NL_Insurance_Risk_default!$E$1,MATCH(\"CY_Total\",NL_Insurance_Risk_default!$A:$A,0)-1,0)*OFFSET(NL_Insurance_Risk_default!$H$1,MATCH(\"CY_Total\",NL_Insurance_Risk_default!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$E$1,MATCH(\"CY_Total\",NL_Insurance_Risk_default!$A:$A,0)-1,0)*OFFSET(NL_Insurance_Risk!$H$1,MATCH(\"CY_Total\",NL_Insurance_Risk_default!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AI$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)*OFFSET(NL_Insurance_Risk!$AL$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BN$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)*OFFSET(NL_Insurance_Risk!$BO$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET(NL_Insurance_Risk_default!$E$1,MATCH(\"CY_Total\",NL_Insurance_Risk_default!$A:$A,0)-1,0)*OFFSET(NL_Insurance_Risk_default!$H$1,MATCH(\"CY_Total\",NL_Insurance_Risk_default!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$E$1,MATCH(\"CY_Total\",NL_Insurance_Risk_default!$A:$A,0)-1,0)*OFFSET(NL_Insurance_Risk!$H$1,MATCH(\"CY_Total\",NL_Insurance_Risk_default!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AI$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)*OFFSET(NL_Insurance_Risk!$AL$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BN$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)*OFFSET(NL_Insurance_Risk!$BO$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0}]
[null,{"$f":"VLOOKUP(\"FDS_4\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Diskontierter erwarteter Schadenaufwand Grossschäden exkl. Naturkatastrophen (Netto)"},null,null,{"$f":"NL_Distributions!$E$18","v":0},null,"\"NL_Distributions\" (A1)"]
[null,{"$f":"VLOOKUP(\"FDS_5\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Diskontierter erwarteter Schadenaufwand Naturkatastrophen (Netto)"},null,null,{"$f":"NL_Distributions!$K$18","v":0},null,"\"NL_Distributions\" (A2)"]
[null,{"$f":"VLOOKUP(\"FDS_6\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Zentriertes Neuschadenrisiko (Netto)"},null,null,{"$f":"IF(SUM($N102:$Q102,$U103:$V104)=0,$T103,(NL_Distributions!$Y$18-NL_Distributions!$W$18))","v":0},null,"\"NL_Distributions\" (A4)",null,null,null,null,null,null,{"$f":"IF(SUM(OFFSET(NL_CH_Direct_CY_Inputs,0,17,COUNTA(INDEX(NL_CH_Direct_CY_Inputs,,1))-1,2))<>0,1,0)","v":0},{"$f":"IF(SUM(NL_Insurance_Risk_default!$P$69:$R$71)<>0,1,0)","v":0},{"$f":"IF(SUM(OFFSET(INDEX(NL_Non_CH_Direct_CY_Inputs,COUNTA(INDEX(NL_Non_CH_Direct_CY_Inputs,,1)),4),0,0,1,14))<>0,1,0)","v":0},{"$f":"IF(SUM(OFFSET(INDEX(NL_Active_RI_CY_Inputs,COUNTA(INDEX(NL_Active_RI_CY_Inputs,,1)),5),0,0,1,14))<>0,1,0)","v":0}]
[null,{"$f":"\"     \" & VLOOKUP(\"FDS_7\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     davon zentriertes Neuschadenrisiko Normalschäden (Netto)"},null,null,{"$f":"IF(SUM(($T103:$V103>0)*1)=1,SUM($T103:$V103),NL_Distributions!$S$18-NL_Distributions!$Q$18)","v":0},null,"\"NL_Distributions\" (A3)",null,{"$f":"NL_Insurance_Risk_default!$S$57","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$S$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AW$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BY$1,MATCH(\"cY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0},null,null,null,null,null,null,{"$f":"NL_Insurance_Risk_default!$AA$57","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AA$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BE$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$CG$1,MATCH(\"cY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0}]
[null,{"$f":"\"     \" & VLOOKUP(\"FDS_8\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     davon zentriertes Neuschadenrisiko Grossschäden exkl. Naturkatastrophen (Netto)"},null,null,{"$f":"NL_Distributions!$G$18-NL_Distributions!$E$18","v":0},null,"\"NL_Distributions\" (A1)",null,null,null,{"$f":"INDEX(NL_Non_CH_Direct_CY_Inputs,COUNTA(INDEX(NL_Non_CH_Direct_CY_Inputs,,1)),17)","v":0},{"$f":"INDEX(NL_Active_RI_CY_Inputs,COUNTA(INDEX(NL_Active_RI_CY_Inputs,,1)),17)","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(NL_Non_CH_Direct_CY_Inputs,COUNTA(INDEX(NL_Non_CH_Direct_CY_Inputs,,1)),17)","v":0},{"$f":"INDEX(NL_Active_RI_CY_Inputs,COUNTA(INDEX(NL_Active_RI_CY_Inputs,,1)),17)","v":0}]
[null,{"$f":"\"     \" & VLOOKUP(\"FDS_9\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"     davon zentriertes Neuschadenrisiko Naturkatastrophen (Netto)"},null,null,{"$f":"NL_Distributions!$M$18-NL_Distributions!$K$18","v":0},null,"\"NL_Distributions\" (A2)"]
[null,{"$f":"VLOOKUP(\"FDS_10\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Weitere versicherungstechnische Risiken aus dem Schadengeschäft (zentriert) (Netto)"},null,null,{"$f":"IF(SUM(($T106:$V106>0)*1)=1,SUM($T106:$V106),NL_Distributions!$AK$18-NL_Distributions!$AI$18)","v":0},null,"\"NL_Distributions\" (A6)",null,{"$f":"NL_Insurance_Risk_default!$S$58","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$S$1,MATCH(\"URR_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AW$1,MATCH(\"URR_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BY$1,MATCH(\"URR_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0},null,null,null,null,null,null,{"$f":"NL_Insurance_Risk_default!$AA$58","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AA$1,MATCH(\"URR_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BE$1,MATCH(\"URR_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$CG$1,MATCH(\"URR_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0}]
[null,{"$f":"VLOOKUP(\"FDS_11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Variationskoeffizient der Rückstellungsrisiken (Netto)"},null,null,{"$f":"OFFSET(NL_Insurance_Risk!$X$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},null,"\"NL_Insurance_Risk CH Direct\"",null,{"$f":"NL_Insurance_Risk_default!$M$56","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$M$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AQ$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BS$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0},null,null,null,null,null,null,{"$f":"NL_Insurance_Risk_default!$X$56","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$X$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BB$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$CD$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0}]
[null,{"$f":"VLOOKUP(\"FDS_12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Variationskoeffizient der Neuschadenrisiken Normalschäden (Netto)"},null,null,{"$f":"OFFSET(NL_Insurance_Risk!$X$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},null,"\"NL_Insurance_Risk CH Direct\"",null,{"$f":"NL_Insurance_Risk_default!$M$57","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$M$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AQ$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BS$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0},null,null,null,null,null,null,{"$f":"NL_Insurance_Risk_default!$X$57","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$X$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BB$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AD:$AD,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$CD$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$BH:$BH,0)-1,0)","v":0}]
[]
[null,{"$f":"\"VII. \" & VLOOKUP(\"FDS_13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VII. Erwartetes versicherungstechnisches Ergebnis"}]
[]
[null,{"$f":" VLOOKUP(\"FDS_13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & IF(Net=1,_net,_gross) & \", \" & _disc","v":"Erwartetes versicherungstechnisches Ergebnis netto, diskontiert"},{"$f":"IF(Net=1,NL_ExpecdtRes!$K$16,NL_ExpecdtRes!$G$16)","v":0}]
[]
[null,{"$f":"VLOOKUP(\"T.19.39\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VIII. Kreditrisiko aus versicherungstechnischen Positionen"}]
[]
[null,{"$f":"VLOOKUP(\"T.19.40\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Exponierung von Versicherungspositionen gegenüber Drittparteien, z.B. Rückversicherung / Retrozession"}]
[null,null,{"$f":"VLOOKUP(\"T.19.41\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Positionsklasse SA-BIZ"},{"$f":"VLOOKUP(\"T.19.42\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rating / Instrument"},{"$f":"VLOOKUP(\"T.19.43\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Risikogewicht"},{"$f":"VLOOKUP(\"T.19.44\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Exposure ohne Kreditrisikominderung (CRM)"},{"$f":"VLOOKUP(\"T.19.45\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Besicherte Positionen"},{"$f":"VLOOKUP(\"T.19.46\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Garantien und Kreditderivate"},{"$f":"VLOOKUP(\"T.19.47\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Risikogewichtete Positionen nach CRM"}]
[null,null,null,null,null,{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"},{"$f":"_million & \" \" & sst_curr","v":"in Mio. CHF"}]
[null,"A.",{"$f":"VLOOKUP(\"T.19.48\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings"}]
[null,{"$f":"VLOOKUP(\"T.19.49\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"A7 Unternehmen"},{"$f":"VLOOKUP(\"T.19.50\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"A7.1a - A7.1d siehe Abschnitt 5 Techn. Beschr. SM Kreditrisiko"},"AAA",0.2,null,null,null,{"$f":"E120*(F120-G120-H120)","v":0}]
[null,{"$f":"VLOOKUP(\"T.19.48\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings"},"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","AA",0.2,null,null,null,0]
[null,"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","A",0.5,null,null,null,{"$f":"E122*(F122-G122-H122)","v":0}]
[null,"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","BBB",1,null,null,null,0]
[null,"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","BB",1,null,null,null,0]
[null,"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","B",1.5,null,null,null,0]
[null,"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","CCC-D",1.5,null,null,null,0]
[null,"Positionsklassen (SA-BIZ) bei Verwendung externer Ratings","Positionsklassen (SA-BIZ) bei Verwendung externer Ratings",{"$f":"VLOOKUP(\"T.19.51\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Nicht-gerated"},1,null,null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.52\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Total"},null,null,null,null,null,null,{"$f":"SUM(I120:I127)","v":0}]

{"sheet":"NL_Tests","index":19,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[25,6,25,8]]}
[20,{"$f":"_NL_Tests","v":"Schadenversicherung: Einige Konsistenzchecks"}]
[]
[]
[null,"Correlation matrix","CH Direct","Non_CH_Direct","Active_RI"]
[null,"PY is blank?",{"$f":"IF(OR(ISBLANK(NL_CH_PY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Entries exist"},{"$f":"IF(OR(ISBLANK(NL_Non_CH_PY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"},{"$f":"IF(OR(ISBLANK(NL_Active_RI_PY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"}]
[null,"PY: Is symmetric?",{"$f":"AND(NL_CH_PY_Correlation=TRANSPOSE(NL_CH_PY_Correlation))","v":true},{"$f":"AND(NL_Non_CH_PY_Correlation=TRANSPOSE(NL_Non_CH_PY_Correlation))","v":true},{"$f":"AND(NL_Active_RI_PY_Correlation=TRANSPOSE(NL_Active_RI_PY_Correlation))","v":true}]
[null,"PY: Cholesky_test (VBA function)",{"$f":"IF(Cholesky_Test(NL_CH_PY_Correlation),Cholesky_Test(NL_CH_PY_Correlation),\"Please enter a valid matrix\")","v":true},{"$f":"IF(Cholesky_Test(NL_Non_CH_PY_Correlation),Cholesky_Test(NL_Non_CH_PY_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"},{"$f":"IF(Cholesky_Test(NL_Active_RI_PY_Correlation),Cholesky_Test(NL_Active_RI_PY_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"}]
[null,"CY: is blank?",{"$f":"IF(OR(ISBLANK(NL_CH_CY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Entries exist"},{"$f":"IF(OR(ISBLANK(NL_Non_CH_CY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"},{"$f":"IF(OR(ISBLANK(NL_Active_RI_CY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"}]
[null,"CY: Is symmetric?",{"$f":"AND(NL_CH_CY_Correlation=TRANSPOSE(NL_CH_CY_Correlation))","v":true},{"$f":"AND(NL_Non_CH_CY_Correlation=TRANSPOSE(NL_Non_CH_CY_Correlation))","v":true},{"$f":"AND(NL_Active_RI_CY_Correlation=TRANSPOSE(NL_Active_RI_CY_Correlation))","v":true}]
[null,"CY: Cholesky_test (VBA function)",{"$f":"IF(Cholesky_Test(NL_CH_CY_Correlation),Cholesky_Test(NL_CH_CY_Correlation),\"Please enter a valid matrix\")","v":true},{"$f":"IF(Cholesky_Test(NL_Non_CH_CY_Correlation),Cholesky_Test(NL_Non_CH_CY_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"},{"$f":"IF(Cholesky_Test(NL_Active_RI_CY_Correlation),Cholesky_Test(NL_Active_RI_CY_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"}]
[null,"URR is blank?",{"$f":"IF(OR(ISBLANK(NL_CH_URR_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Entries exist"},{"$f":"IF(OR(ISBLANK(NL_Non_CH_URR_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"},{"$f":"IF(OR(ISBLANK(NL_Active_RI_URR_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"}]
[null,"URR is symmetric?",{"$f":"AND(NL_CH_URR_Correlation=TRANSPOSE(NL_CH_URR_Correlation))","v":true},{"$f":"AND(NL_Non_CH_URR_Correlation=TRANSPOSE(NL_Non_CH_URR_Correlation))","v":true},{"$f":"AND(NL_Active_RI_URR_Correlation=TRANSPOSE(NL_Active_RI_URR_Correlation))","v":true}]
[null,"URR: Cholesky_test (VBA function)",{"$f":"IF(Cholesky_Test(NL_CH_URR_Correlation),Cholesky_Test(NL_CH_URR_Correlation),\"Please enter a valid matrix\")","v":true},{"$f":"IF(Cholesky_Test(NL_Non_CH_URR_Correlation),Cholesky_Test(NL_Non_CH_URR_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"},{"$f":"IF(Cholesky_Test(NL_Active_RI_URR_Correlation),Cholesky_Test(NL_Active_RI_URR_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"}]
[null,"PY_CY is blank?",{"$f":"IF(OR(ISBLANK(NL_CH_PY_CY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Entries exist"},{"$f":"IF(OR(ISBLANK(NL_Non_CH_PY_CY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"},{"$f":"IF(OR(ISBLANK(NL_Active_RI_PY_CY_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"}]
[null,"PY_CY is symmetric?",{"$f":"AND(NL_CH_PY_CY_Correlation=TRANSPOSE(NL_CH_PY_CY_Correlation))","v":true},{"$f":"AND(NL_Non_CH_PY_CY_Correlation=TRANSPOSE(NL_Non_CH_PY_CY_Correlation))","v":true},{"$f":"AND(NL_Active_RI_PY_CY_Correlation=TRANSPOSE(NL_Active_RI_PY_CY_Correlation))","v":true}]
[null,"PY_CY: Cholesky_test (VBA function)",{"$f":"IF(Cholesky_Test(NL_CH_PY_CY_Correlation),Cholesky_Test(NL_CH_PY_CY_Correlation),\"Please enter a valid matrix\")","v":true},{"$f":"IF(Cholesky_Test(NL_Non_CH_PY_CY_Correlation),Cholesky_Test(NL_Non_CH_PY_CY_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"},{"$f":"IF(Cholesky_Test(NL_Active_RI_PY_CY_Correlation),Cholesky_Test(NL_Active_RI_PY_CY_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"}]
[null,"PY_CY_URR is blank?",{"$f":"IF(OR(ISBLANK(NL_CH_PY_CY_URR_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Entries exist"},{"$f":"IF(OR(ISBLANK(NL_Non_CH_PY_CY_URR_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"},{"$f":"IF(OR(ISBLANK(NL_Active_RI_PY_CY_URR_Correlation)), \"Please enter a valid correlation matrix\", \"Entries exist\")","v":"Please enter a valid correlation matrix"}]
[null,"PY_CY_URR is symmetric?",{"$f":"AND(NL_CH_PY_CY_URR_Correlation=TRANSPOSE(NL_CH_PY_CY_URR_Correlation))","v":true},{"$f":"AND(NL_Non_CH_PY_CY_URR_Correlation=TRANSPOSE(NL_Non_CH_PY_CY_URR_Correlation))","v":true},{"$f":"AND(NL_Active_RI_PY_CY_URR_Correlation=TRANSPOSE(NL_Active_RI_PY_CY_URR_Correlation))","v":true}]
[null,"PY_CY_URR: Cholesky_test (VBA function)",{"$f":"IF(Cholesky_Test(NL_CH_PY_CY_URR_Correlation),Cholesky_Test(NL_CH_PY_CY_URR_Correlation),\"Please enter a valid matrix\")","v":true},{"$f":"IF(Cholesky_Test(NL_Non_CH_PY_CY_URR_Correlation),Cholesky_Test(NL_Non_CH_PY_CY_URR_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"},{"$f":"IF(Cholesky_Test(NL_Active_RI_PY_CY_URR_Correlation),Cholesky_Test(NL_Active_RI_PY_CY_URR_Correlation),\"Please enter a valid matrix\")","v":"Please enter a valid matrix"}]
[]
[null,"Payment Pattern","CH Direct","Non_CH_Direct","Active_RI"]
[null,"PY sum of total Pattern = 100%?",{"$f":"SUM(OFFSET(INDEX(NL_CH_Direct_PY_Pattern,COUNTA(INDEX(NL_CH_Direct_PY_Pattern,,1))-1,4),0,0,1,50))=1","v":false},{"$f":"SUM(OFFSET(INDEX(NL_Non_CH_Direct_PY_Pattern,COUNTA(INDEX(NL_Non_CH_Direct_PY_Pattern,,1))-1,4),0,0,1,50))=1","v":false},{"$f":"SUM(OFFSET(INDEX(NL_Active_RI_PY_Pattern,COUNTA(INDEX(NL_Active_RI_PY_Pattern,,1))-1,4),0,0,1,50))=1","v":false}]
[null,"CY sum of total Pattern = 100%?",{"$f":"SUM(OFFSET(INDEX(NL_CH_Direct_CY_Pattern,COUNTA(INDEX(NL_CH_Direct_CY_Pattern,,1)),4),0,0,1,50))=1","v":false},{"$f":"SUM(OFFSET(INDEX(NL_Non_CH_Direct_CY_Pattern,COUNTA(INDEX(NL_Non_CH_Direct_CY_Pattern,,1)),4),0,0,1,50))=1","v":false},{"$f":"SUM(OFFSET(INDEX(NL_Active_RI_CY_Pattern,COUNTA(INDEX(NL_Active_RI_CY_Pattern,,1)),4),0,0,1,50))=1","v":false}]
[null,"URR sum of total Pattern = 100%?",{"$f":"SUM(OFFSET(INDEX(NL_CH_Direct_URR_Pattern,COUNTA(INDEX(NL_CH_Direct_URR_Pattern,,1)),4),0,0,1,50))=1","v":false},{"$f":"SUM(OFFSET(INDEX(NL_Non_CH_Direct_URR_Pattern,COUNTA(INDEX(NL_Non_CH_Direct_URR_Pattern,,1)),4),0,0,1,50))=1","v":false},{"$f":"SUM(OFFSET(INDEX(NL_Active_RI_URR_Pattern,COUNTA(INDEX(NL_Active_RI_URR_Pattern,,1)),4),0,0,1,50))=1","v":false}]
[]
[null,"Attritional Losses","NL_Insurance_Risk","NL_Insurance_Risk","NL_Insurance_Risk","NL_Insurance_Risk_default","Check CH Direct "]
[null,"NL_Insurance_Risk","CH Direct","Non_CH_Direct","Active_RI","CH Direct","Default calculation used","relative Difference:\nCH Direct default / CH Direct -1","Comment"]
[null,"PY",{"$f":"SUMIF(NL_Insurance_Risk!$A:$A,$B28,NL_Insurance_Risk!$S:$S)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AD:$AD,$B28,NL_Insurance_Risk!$AW:$AW)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$BH:$BH,$B28,NL_Insurance_Risk!$BY:$BY)","v":0},{"$f":"SUMIF(NL_Insurance_Risk_default!$A:$A,$B28,NL_Insurance_Risk_default!$S:$S)","v":0}]
[null,"PY_Total",{"$f":"SUMIF(NL_Insurance_Risk!$A:$A,$B29,NL_Insurance_Risk!$S:$S)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AD:$AD,$B29,NL_Insurance_Risk!$AW:$AW)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$BH:$BH,$B29,NL_Insurance_Risk!$BY:$BY)","v":0},{"$f":"SUMIF(NL_Insurance_Risk_default!$A:$A,$B29,NL_Insurance_Risk_default!$S:$S)","v":0},{"$f":"C29=F29","v":true},{"$f":"IFERROR(F29/C29-1,\"\")","v":""},{"$f":"IF(AND(NOT(G29),H29>0),\"Please be aware that this kind of adjustment may require approval\",\" \")","v":" "}]
[null,"Check if Total is calculated when there are LOBs with Risks",{"$f":"IF(AND(C29=0,C28<>0),\"Please check your inputs\",\"\")","v":""},{"$f":"IF(AND(D29=0,D28<>0),\"Please check your inputs\",\"\")","v":""},{"$f":"IF(AND(E29=0,E28<>0),\"Please check your inputs\",\"\")","v":""},{"$f":"IF(AND(F29=0,F28<>0),\"Please check your inputs\",\"\")","v":""}]
[null,"CY",{"$f":"SUMIF(NL_Insurance_Risk!$A:$A,$B31,NL_Insurance_Risk!$S:$S)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AD:$AD,$B31,NL_Insurance_Risk!$AW:$AW)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$BH:$BH,$B31,NL_Insurance_Risk!$BY:$BY)","v":0},{"$f":"SUMIF(NL_Insurance_Risk_default!$A:$A,$B31,NL_Insurance_Risk_default!$S:$S)","v":0}]
[null,"CY_Total",{"$f":"SUMIF(NL_Insurance_Risk!$A:$A,$B32,NL_Insurance_Risk!$S:$S)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AD:$AD,$B32,NL_Insurance_Risk!$AW:$AW)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$BH:$BH,$B32,NL_Insurance_Risk!$BY:$BY)","v":0},{"$f":"SUMIF(NL_Insurance_Risk_default!$A:$A,$B32,NL_Insurance_Risk_default!$S:$S)","v":0},{"$f":"C32=F32","v":true},{"$f":"IFERROR(F32/C32-1,\"\")","v":""},{"$f":"IF(AND(NOT(G32),H32>0),\"Please be aware that this kind of adjustment may require approval\",\" \")","v":" "}]
[null,"Check if Total is calculated when there are LOBs with Risks",{"$f":"IF(AND(C32=0,C31<>0),\"Please check your inputs\",\"\")","v":""},{"$f":"IF(AND(D32=0,D31<>0),\"Please check your inputs\",\"\")","v":""},{"$f":"IF(AND(E32=0,E31<>0),\"Please check your inputs\",\"\")","v":""},""]
[null,"URR",{"$f":"SUMIF(NL_Insurance_Risk!$A:$A,$B34,NL_Insurance_Risk!$S:$S)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AD:$AD,$B34,NL_Insurance_Risk!$AW:$AW)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$BH:$BH,$B34,NL_Insurance_Risk!$BY:$BY)","v":0},{"$f":"SUMIF(NL_Insurance_Risk_default!$A:$A,$B34,NL_Insurance_Risk_default!$S:$S)","v":0}]
[null,"URR_Total",{"$f":"SUMIF(NL_Insurance_Risk!$A:$A,$B35,NL_Insurance_Risk!$S:$S)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AD:$AD,$B35,NL_Insurance_Risk!$AW:$AW)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$BH:$BH,$B35,NL_Insurance_Risk!$BY:$BY)","v":0},{"$f":"SUMIF(NL_Insurance_Risk_default!$A:$A,$B35,NL_Insurance_Risk_default!$S:$S)","v":0},{"$f":"C35=F35","v":true},{"$f":"IFERROR(F35/C35-1,\"\")","v":""},{"$f":"IF(AND(NOT(G35),H35>0),\"Please be aware that this kind of adjustment may require approval\",\" \")","v":" "}]
[null,"Check if Total is calculated when there are LOBs with Risks",{"$f":"IF(AND(C35=0,C34<>0),\"Please check your inputs\",\"\")","v":""},{"$f":"IF(AND(D35=0,D34<>0),\"Please check your inputs\",\"\")","v":""},{"$f":"IF(AND(E35=0,E34<>0),\"Please check your inputs\",\"\")","v":""},""]
[null,"PY_CY_Total",{"$f":"SUMIF(NL_Insurance_Risk!$A:$A,$B37,NL_Insurance_Risk!$S:$S)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AD:$AD,$B37,NL_Insurance_Risk!$AW:$AW)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$BH:$BH,$B37,NL_Insurance_Risk!$BY:$BY)","v":0},{"$f":"SUMIF(NL_Insurance_Risk_default!$A:$A,$B37,NL_Insurance_Risk_default!$S:$S)","v":0},{"$f":"C37=F37","v":true},{"$f":"IFERROR(F37/C37-1,\"\")","v":""},{"$f":"IF(AND(NOT(G37),H37>0),\"Please be aware that this kind of adjustment may require approval\",\" \")","v":" "}]
[null,"Check"]
[null,"PY_CY_URR_Total",{"$f":"SUMIF(NL_Insurance_Risk!$A:$A,$B39,NL_Insurance_Risk!$S:$S)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AD:$AD,$B39,NL_Insurance_Risk!$AW:$AW)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$BH:$BH,$B39,NL_Insurance_Risk!$BY:$BY)","v":0},{"$f":"SUMIF(NL_Insurance_Risk_default!$A:$A,$B39,NL_Insurance_Risk_default!$S:$S)","v":0},{"$f":"C39=F39","v":true},{"$f":"IFERROR(F39/C39-1,\"\")","v":""},{"$f":"IF(AND(NOT(G39),H39>0),\"Please be aware that this kind of adjustment may require approval\",\" \")","v":" "}]
[null,"Check"]
[]
[null,"NL_Insurance_Risk_default","CH Direct"]
[null,{"$f":"_MarketEvent","v":"CY - marktweite Kumulschäden"},{"$f":"IF(SUM(NL_Insurance_Risk_default!$P$69:$R$71)=0,\"Please check your inputs\",\"Entries exist\")","v":"Please check your inputs"}]

{"sheet":"ValuesCH","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"ValuesNon_CH","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"ValuesRI","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Names","index":23,"n_rows":304,"n_cols":5,"rows_kept":304,"cut":false,"hidden":false,"merged":[]}
["Counter","Name",".Names.Item(i).RefersToRange",".Names.Item(i).RefersToR1C1",".Names.Item(i).RefersTo"]
[1,"_AccMandatory","UVG","=Glossary!R80C3","=Glossary!$C$80"]
[2,"_AccMandatory_Annuities","UVG-Renten","=Glossary!R81C3","=Glossary!$C$81"]
[3,"_AccMandatory_noAnnuities","UVG, nicht verrentete Fälle","=Glossary!R82C3","=Glossary!$C$82"]
[4,"_AccOptional","Unfall ohne UVG","=Glossary!R83C3","=Glossary!$C$83"]
[5,"_Agg_claims","Für aggregierte Schäden","=Glossary!R201C3","=Glossary!$C$201"]
[6,"_All_LOBs","Alle Branchen","=Glossary!R148C3","=Glossary!$C$148"]
[7,"_Annual_projected_CoC","Projektion der jährlichen Kapitalkosten","=Glossary!R296C3","=Glossary!$C$296"]
[8,"_Applied","Verwendet","=Glossary!R270C3","=Glossary!$C$270"]
[9,"_Attritional","Normalschäden","=Glossary!R114C3","=Glossary!$C$114"]
[10,"_Aviation","Luftfahrt","=Glossary!R87C3","=Glossary!$C$87"]
[11,"_base","Basis","=Glossary!R222C3","=Glossary!$C$222"]
[12,"_BE","Best Estimate","=Glossary!R198C3","=Glossary!$C$198"]
[13,"_caution",0,"=Intro_SM_Nonlife!R16C6","=Intro_SM_Nonlife!$F$16"]
[14,"_CautionMonoliner","Mietkautionsmonoliner","=Glossary!R89C3","=Glossary!$C$89"]
[15,"_CHF_TrueInterest","CHF-Kurve der realen Zinssätze","=Glossary!R63C3","=Glossary!$C$63"]
[16,"_CHF_TrueInterest_Diskont","Diskontfaktoren CHF-Realzinskurve","=Glossary!R64C3","=Glossary!$C$64"]
[17,"_Chng_interest_rates","Auslenkung der Zinsen","=Glossary!R219C3","=Glossary!$C$219"]
[18,"_Claims","Schäden","=Glossary!R121C3","=Glossary!$C$121"]
[19,"_CoC","Kapitalkostensatz","=Glossary!R294C3","=Glossary!$C$294"]
[20,"_CoCs","nominale zukünftige Kapitalkosten","=Glossary!R297C3","=Glossary!$C$297"]
[21,"_comment","Bemerkungen","=Glossary!R8C3","=Glossary!$C$8"]
[22,"_ConvidenceLevel","Konfidenzniveau","=Glossary!R66C3","=Glossary!$C$66"]
[23,"_Costs","Betriebs- und Verwaltungskosten","=Glossary!R161C3","=Glossary!$C$161"]
[24,"_CostsUPR","Betriebs- und Verwaltungskosten bezüglich unverdienter Prämie","=Glossary!R162C3","=Glossary!$C$162"]
[25,"_CPI_CH","Verbraucherpreisinflation CHF","=Glossary!R62C3","=Glossary!$C$62"]
[26,"_CreditRisk","Kreditrisiko","=Glossary!R32C3","=Glossary!$C$32"]
[27,"_CreditSurety","Finanz und Kaution","=Glossary!R88C3","=Glossary!$C$88"]
[28,"_CumPP","Kumulative Zahlungsmuster","=Glossary!R97C3","=Glossary!$C$97"]
[29,"_Currency","Währung","=Glossary!R65C3","=Glossary!$C$65"]
[30,"_CV","Variationskoeffizient","=Glossary!R113C3","=Glossary!$C$113"]
[31,"_CY_Attr","CY-Normalschäden","=Glossary!R172C3","=Glossary!$C$172"]
[32,"_CY_Attr_disc_distr","Normalschadenverteilung mit Diskonteffekt","=Glossary!R175C3","=Glossary!$C$175"]
[33,"_CY_Attr_distr","Normalschadenverteilung","=Glossary!R174C3","=Glossary!$C$174"]
[34,"_CY_Attr_No","CY: Erwartete Anzahl der Normalschäden","=Glossary!R173C3","=Glossary!$C$173"]
[35,"_CY_EL_disc_distr","eigene Jahreskumulschadenverteilung","=Glossary!R190C3","=Glossary!$C$190"]
[36,"_CY_EL_lwrBd","Marktgrossschadengrenze (untere Grenze der Paretoverteilung) ","=Glossary!R126C3","=Glossary!$C$126"]
[37,"_CY_EL_No_market","Erwartete Anzahl der Ereignisse (Marktgrossschäden) ","=Glossary!R124C3","=Glossary!$C$124"]
[38,"_CY_EL_uprBd","Obere Grenze der Paretoverteilung ","=Glossary!R127C3","=Glossary!$C$127"]
[39,"_CY_LargeLosses","CY-Grossschäden","=Glossary!R176C3","=Glossary!$C$176"]
[40,"_CY_LL_alpha","Einzelschadenverteilung: Paretoparameter","=Glossary!R186C3","=Glossary!$C$186"]
[41,"_CY_LL_alpha_default","Einzelschadenverteilung: Paretoparameter (SST-Defaultwert)","=Glossary!R185C3","=Glossary!$C$185"]
[42,"_CY_LL_disc_distr","Jahresgrossschadenverteilung mit Diskonteffekt","=Glossary!R184C3","=Glossary!$C$184"]
[43,"_CY_LL_distr","Jahresgrossschadenverteilung","=Glossary!R183C3","=Glossary!$C$183"]
[44,"_CY_LL_No","Erwartungswert der Anzahl Grossschäden","=Glossary!R178C3","=Glossary!$C$178"]
[45,"_CY_LL_No_default","Erwartungswert der Anzahl Grossschäden (SST-Defaultwert)","=Glossary!R177C3","=Glossary!$C$177"]
[46,"_CY_LL_PML","grösster möglicher Grossschaden (Einzel- bzw. Ereignisschaden PML)","=Glossary!R181C3","=Glossary!$C$181"]
[47,"_CY_LL_Threshold","CY: benutzte Grenze zwischen Gross- und Normalschäden","=Glossary!R210C3","=Glossary!$C$210"]
[48,"_CY_LL_Threshold_CH_Direct","CY: benutzte Grenze zwischen Gross- und Normalschäden (0.5, 1, 2 oder 5 Mio. CHF)","=Glossary!R180C3","=Glossary!$C$180"]
[49,"_data","Angaben","=Glossary!R9C3","=Glossary!$C$9"]
[50,"_Defaultparameter","SST-Standardwerte","=Glossary!R267C3","=Glossary!$C$267"]
[51,"_Description","Erläuterung","=Glossary!R92C3","=Glossary!$C$92"]
[52,"_DevYr","Abwicklungsjahr","=Glossary!R95C3","=Glossary!$C$95"]
[53,"_Difference","Differenzgrösse","=Glossary!R235C3","=Glossary!$C$235"]
[54,"_disc","diskontiert","=Glossary!R154C3","=Glossary!$C$154"]
[55,"_Diskontfaktoren","Diskontfaktoren auf Basis der risikolose Zinskurven r(t); Diskontfunktion n(t) = (1+r(t))^(-t)","=Glossary!R59C3","=Glossary!$C$59"]
[56,"_down","nach unten","=Glossary!R221C3","=Glossary!$C$221"]
[57,"_EPI","Verdiente Prämie","=Glossary!R159C3","=Glossary!$C$159"]
[58,"_ES","Risiko (Expected Shortfall)","=Glossary!R168C3","=Glossary!$C$168"]
[59,"_ES_AVO_param","Parameter für Elementarschadenversicherung","=Glossary!R117C3","=Glossary!$C$117"]
[60,"_ES_centred","Zentriertes Risiko (Expected Shortfall)","=Glossary!R169C3","=Glossary!$C$169"]
[61,"_ES_Factor","Expected-Shortfall-Faktor","=Glossary!R273C3","=Glossary!$C$273"]
[62,"_ES_LN","Expected Shortfall mit Lognormal-Verteilung","=Glossary!R272C3","=Glossary!$C$272"]
[63,"_ESP","Elementarschadenpool","=Glossary!R119C3","=Glossary!$C$119"]
[64,"_ESP_in_Parenthesis","(Elementarschadenpool)","=Glossary!R120C3","=Glossary!$C$120"]
[65,"_Estimation_Risk","Zufallsrisiko","=Glossary!R112C3","=Glossary!$C$112"]
[66,"_ESV","Elementarschadenversicherung ES-AVO","=Glossary!R118C3","=Glossary!$C$118"]
[67,"_Event","Kumulschäden","=Glossary!R116C3","=Glossary!$C$116"]
[68,"_EX","Erwartungswert","=Glossary!R166C3","=Glossary!$C$166"]
[69,"_EX_LN","Erwartungswert der Lognormalverteilung","=Glossary!R167C3","=Glossary!$C$167"]
[70,"_ExchangeRates","Wechselkurse per 31.12.2023","=Glossary!R60C3","=Glossary!$C$60"]
[71,"_ExpectedInc","Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie","=Glossary!R164C3","=Glossary!$C$164"]
[72,"_ExpectedIncWP","Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie","=Glossary!R163C3","=Glossary!$C$163"]
[73,"_explanation","Erklärungen","=Glossary!R7C3","=Glossary!$C$7"]
[74,"Names!_FilterDatabase",null,"=Names!R1C1:R296C5","=Names!$A$1:$E$296"]
[75,"NL_Insurance_Risk_default!_FilterDatabase","ES-Pool","=NL_Insurance_Risk_default!R69C15","=NL_Insurance_Risk_default!$O$69"]
[76,"_Fire","Sach","=Glossary!R76C3","=Glossary!$C$76"]
[77,"_Fire_no_Elementar","Sach ohne Elementarschadenpool","=Glossary!R78C3","=Glossary!$C$78"]
[78,"_Fire_with_Elementar","Sach inkl. Elementarschadenpool","=Glossary!R77C3","=Glossary!$C$77"]
[79,"_for_single_risks","für Einzelschäden kleiner als","=Glossary!R122C3","=Glossary!$C$122"]
[80,"_forMarketRisk","...für die Berechnung des Zinsrisiko (Marktrisiko)","=Glossary!R230C3","=Glossary!$C$230"]
[81,"_ForOneAccYr_ex5b","für ein Schadenjahr (ausser 5b)","=Glossary!R99C3","=Glossary!$C$99"]
[82,"_forPYRisk","...für die Berechnung des Rückstellungsrisikos (Versicherungsrisiko)","=Glossary!R229C3","=Glossary!$C$229"]
[83,"_GL","Haftpflicht","=Glossary!R79C3","=Glossary!$C$79"]
[84,"_Glossary","Glossar: Deutsch - Französisch - Englisch","=Glossary!R54C3","=Glossary!$C$54"]
[85,"_gross","brutto","=Glossary!R146C3","=Glossary!$C$146"]
[86,"_GrossNet","Brutto- oder Nettomodellierung","=Glossary!R12C3","=Glossary!$C$12"]
[87,"_Health_Collective","Kollektivtaggeld","=Glossary!R84C3","=Glossary!$C$84"]
[88,"_Health_Individual","Einzelkranken","=Glossary!R85C3","=Glossary!$C$85"]
[89,"_IncEP_URR","Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)","=Glossary!R195C3","=Glossary!$C$195"]
[90,"_IncPP","Inkrementelle Zahlungsmuster","=Glossary!R96C3","=Glossary!$C$96"]
[91,"_IncPP_CY","Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2024)","=Glossary!R193C3","=Glossary!$C$193"]
[92,"_IncPP_PY","Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2024)","=Glossary!R192C3","=Glossary!$C$192"]
[93,"_IncPP_URR","Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2024)","=Glossary!R196C3","=Glossary!$C$196"]
[94,"_IncPP_URR_1yr","Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach 2024)","=Glossary!R194C3","=Glossary!$C$194"]
[95,"_Information","Nur zur Information","=Glossary!R226C3","=Glossary!$C$226"]
[96,"_input","Eingabe","=Glossary!R11C3","=Glossary!$C$11"]
[97,"_Input_Market_risk","Schadenversicherung: Eingaben für das Marktrisikostandardmodell und die Aggregation","=Glossary!R353C3","=Glossary!$C$353"]
[98,"_Inputparameter","Finanzvariablen und SST-Parameter","=Glossary!R57C3","=Glossary!$C$57"]
[99,"_inputs_results","Eingabegrössen und berechnete Grössen","=Glossary!R233C3","=Glossary!$C$233"]
[100,"_InsuranceResult","Erwartetes versicherungstechnisches Ergebnis","=Glossary!R289C3","=Glossary!$C$289"]
[101,"_interest_rates","Zinssätze","=Glossary!R223C3","=Glossary!$C$223"]
[102,"_InterimResults","Zwischenergebnisse für die SST-Berechnung","=Glossary!R228C3","=Glossary!$C$228"]
[103,"_KurzFrist","Kurzfristleistungen","=Glossary!R100C3","=Glossary!$C$100"]
[104,"_LangFrist","Langfristleistungen","=Glossary!R101C3","=Glossary!$C$101"]
[105,"_Large","Grossschäden","=Glossary!R115C3","=Glossary!$C$115"]
[106,"_Legal","Rechtsschutz","=Glossary!R90C3","=Glossary!$C$90"]
[107,"_list_of_sheets","Liste der Arbeitsblätter","=Glossary!R46C3","=Glossary!$C$46"]
[108,"_LN_Parameter","Parameter der Lognormalverteilung","=Glossary!R271C3","=Glossary!$C$271"]
[109,"_mandatory","Erforderliche Eingabe","=Glossary!R200C3","=Glossary!$C$200"]
[110,"_Marine","Transport","=Glossary!R86C3","=Glossary!$C$86"]
[111,"_Market","Branche / Mitgliedschaft","=Glossary!R189C3","=Glossary!$C$189"]
[112,"_MarketEvent","CY - marktweite Kumulschäden","=Glossary!R187C3","=Glossary!$C$187"]
[113,"_MarketRisk","Marktrisiko","=Glossary!R31C3","=Glossary!$C$31"]
[114,"_MarketShare","Marktanteil oder Poolanteil","=Glossary!R188C3","=Glossary!$C$188"]
[115,"_maturity","Fälligkeit (in Jahren)","=Glossary!R299C3","=Glossary!$C$299"]
[116,"_million","in Mio.","=Glossary!R16C3","=Glossary!$C$16"]
[117,"_MOD","MFK","=Glossary!R75C3","=Glossary!$C$75"]
[118,"_Model_risk","Modellrisiko","=Glossary!R110C3","=Glossary!$C$110"]
[119,"_MTPL","MFH","=Glossary!R74C3","=Glossary!$C$74"]
[120,"_MVM","Mindestbetrag","=Glossary!R293C3","=Glossary!$C$293"]
[121,"_net","netto","=Glossary!R147C3","=Glossary!$C$147"]
[122,"_NL_CH_Direct","Schweizer Direktgeschäft","=Glossary!R286C3","=Glossary!$C$286"]
[123,"_NL_Default_Parameter","Schadenversicherung: Default-Parameter","=Glossary!R108C3","=Glossary!$C$108"]
[124,"_NL_DefaultCorr","Schadenversicherung: Default-Korrelationsmatrix","=Glossary!R142C3","=Glossary!$C$142"]
[125,"_NL_Distr","Schadenversicherung: Verteilungen","=Glossary!R332C3","=Glossary!$C$332"]
[126,"_NL_Inflation","Kalibrierung des Szenarioimpakts für unerwartete Inflation","=Glossary!R441C3","=Glossary!$C$441"]
[127,"_NL_IR","Schadenversicherung: Berechnung des Versicherungsrisikos für PY-Schäden, CY-Normalschäden und URR-Schäden","=Glossary!R264C3","=Glossary!$C$264"]
[128,"_NL_IR_default","Schadenversicherung: Versicherungsrisiko Default","=Glossary!R277C3","=Glossary!$C$277"]
[129,"_NL_LOB","Schadenversicherung: SST-Standardversicherungsbranchen","=Glossary!R73C3","=Glossary!$C$73"]
[130,"_NL_LOB_default","SST-Standardversicherungsbranche","=Glossary!R109C3","=Glossary!$C$109"]
[131,"_NL_MVM","Schadenversicherung: Mindestbetrag","=Glossary!R292C3","=Glossary!$C$292"]
[132,"_NL_Non_CH_Direct","Ausländ. Direktgeschäft","=Glossary!R287C3","=Glossary!$C$287"]
[133,"_NL_Result","Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis","=Glossary!R285C3","=Glossary!$C$285"]
[134,"_NL_RI","Aktive Rückversicherung","=Glossary!R288C3","=Glossary!$C$288"]
[135,"_NL_Segments_active_RI","Schadenversicherung: Aktive Rückversicherung","=Glossary!R213C3","=Glossary!$C$213"]
[136,"_NL_Segments_CH_direct","Schadenversicherung: Schweizer Direktgeschäft (inklusive Geschäft, das innerhalb des Direktversicherungsabkommen und Elementarschadensversicherungsabkommen in Liechtenstein geschrieben wird)","=Glossary!R145C3","=Glossary!$C$145"]
[137,"_NL_Segments_Non_CH_direct","Schadenversicherung: Ausländisches Direktgeschäft","=Glossary!R209C3","=Glossary!$C$209"]
[138,"_NL_SST_Default_Runoff_Pattern","Schadenversicherung: Default-Zahlungsmuster","=Glossary!R94C3","=Glossary!$C$94"]
[139,"_NL_Tests","Schadenversicherung: Einige Konsistenzchecks","=Glossary!R453C3","=Glossary!$C$453"]
[140,"_NL_UVG","Schadenversicherung: UVG","=Glossary!R218C3","=Glossary!$C$218"]
[141,"_NL_UVG_BE","Marktkonsistenter Wert der UVG-Leistungen","=Glossary!R231C3","=Glossary!$C$231"]
[142,"_NL_UVG_Info","Verpflichtungen des UVG-Bestandes vor Berücksichtigung der Finanzierung der Teuerungszulagen gemäss Art. 90a UVG","=Glossary!R227C3","=Glossary!$C$227"]
[143,"_NL_UVG_Result","Verpflichtungen des UVG-Bestandes inkl. gesonderten Rückstellungen Art. 90a Abs.2 UVG (Teuerungsfonds)","=Glossary!R225C3","=Glossary!$C$225"]
[144,"_NL_UVG_SST_BS","Ergebnisse für die SST-Bilanz","=Glossary!R224C3","=Glossary!$C$224"]
[145,"_nominal","nominal","=Glossary!R152C3","=Glossary!$C$152"]
[146,"_NoSegments","Anzahl Segmente","=Glossary!R149C3","=Glossary!$C$149"]
[147,"_number","Nr.","=Glossary!R48C3","=Glossary!$C$48"]
[148,"_optional","Optionale Eingabe","=Glossary!R199C3","=Glossary!$C$199"]
[149,"_Others","Andere","=Glossary!R91C3","=Glossary!$C$91"]
[150,"_Own_segments","Eigene Untersegmente","=Glossary!R150C3","=Glossary!$C$150"]
[151,"_Parameter_risk","Parameterrisiko","=Glossary!R111C3","=Glossary!$C$111"]
[152,"_parameters","Parameter","=Glossary!R10C3","=Glossary!$C$10"]
[153,"_PaymentPattern","Auszahlungsmuster","=Glossary!R356C3","=Glossary!$C$356"]
[154,"_payments_in","falls Zahlungen in ","=Glossary!R103C3","=Glossary!$C$103"]
[155,"_proposal","Vorschlag","=Glossary!R179C3","=Glossary!$C$179"]
[156,"_PV","Barwert","=Glossary!R234C3","=Glossary!$C$234"]
[157,"_PV_Factor","Barwertfaktor","=Glossary!R102C3","=Glossary!$C$102"]
[158,"_PV_of_CoC","Barwert zukünftiger Kapitalkosten","=Glossary!R298C3","=Glossary!$C$298"]
[159,"_PY_CY_URR_Risks","Rückstellungsrisiken und Kleinschäden","=Glossary!R265C3","=Glossary!$C$265"]
[160,"_PY_CY_URR_Risks_CH","Rückstellungsrisiken und Kleinschäden ohne Elementarschadenpool","=Glossary!R266C3","=Glossary!$C$266"]
[161,"_PY_distr","PY-Schadenverteilung mit Diskonteffekt","=Glossary!R157C3","=Glossary!$C$157"]
[162,"_PY_risk_used","für SST-Risikomessung benutzt, nicht diskontiert","=Glossary!R155C3","=Glossary!$C$155"]
[163,"_PY_risk_used_disc","für SST-Risikomessung benutzt, diskontiert","=Glossary!R156C3","=Glossary!$C$156"]
[164,"_region","Region","=Glossary!R214C3","=Glossary!$C$214"]
[165,"_Res_in","Eingangsschadenrückstellung (1.1.2024)","=Glossary!R165C3","=Glossary!$C$165"]
[166,"_Reserves_for_SST","Für Risikomessung verwendete Rückstellungen","=Glossary!R269C3","=Glossary!$C$269"]
[167,"_ResPP","Standardauszahlungsmuster der Rückstellungen","=Glossary!R98C3","=Glossary!$C$98"]
[168,"_risk","Risiko","=Glossary!R123C3","=Glossary!$C$123"]
[169,"_risk_disc","Risiko, mit Diskonteffekt","=Glossary!R275C3","=Glossary!$C$275"]
[170,"_risk_run_off","Risikoabwicklung","=Glossary!R300C3","=Glossary!$C$300"]
[171,"_RiskfreeRates","Risikolose Zinskurven r(t) per 31.12.2023","=Glossary!R58C3","=Glossary!$C$58"]
[172,"_S2.1","S2.1 Ausfall der Rückversicherer ","=Glossary!R355C3","=Glossary!$C$355"]
[173,"_ScaleParameter","Skalierungsparameter ","=Glossary!R125C3","=Glossary!$C$125"]
[174,"_Scenario","Szenario","=Glossary!R354C3","=Glossary!$C$354"]
[175,"_SD","Standardabweichung","=Glossary!R268C3","=Glossary!$C$268"]
[176,"_segment","Segment","=Glossary!R151C3","=Glossary!$C$151"]
[177,"_sheet","Tabellenblatt","=Glossary!R47C3","=Glossary!$C$47"]
[178,"_single_claims","Einzelschäden","=Glossary!R274C3","=Glossary!$C$274"]
[179,"_SST_currency","SST-Währung","=Glossary!R19C3","=Glossary!$C$19"]
[180,"_SST_template_name","SST-Template für die Schadenversicherung","=Glossary!R6C3","=Glossary!$C$6"]
[181,"_Sum_of_PV_of_CoC","Summe diskontierter zukünftiger Kapitalkosten","=Glossary!R295C3","=Glossary!$C$295"]
[182,"_titel","Titel","=Glossary!R49C3","=Glossary!$C$49"]
[183,"_TotalLoss","Gesamtschadenaufwand","=Glossary!R170C3","=Glossary!$C$170"]
[184,"_TotalLossURR","Erwarteter aggregierter Schadenaufwand bezüglich unverdienter Prämie","=Glossary!R171C3","=Glossary!$C$171"]
[185,"_treaty_type","Vertragsart: proportional / nicht proportional","=Glossary!R215C3","=Glossary!$C$215"]
[186,"_undisc","nicht diskontiert","=Glossary!R153C3","=Glossary!$C$153"]
[187,"_UnearnedPrem","Unverdiente Prämie","=Glossary!R160C3","=Glossary!$C$160"]
[188,"_up","nach oben","=Glossary!R220C3","=Glossary!$C$220"]
[189,"_Update","Aktualisierungsliste","=Glossary!R41C3","=Glossary!$C$41"]
[190,"_URR_disc_distr","URR-Schadenverteilung, Risiko mit Diskonteffekt","=Glossary!R191C3","=Glossary!$C$191"]
[191,"_URR_Option","URR-Modellierung:","=Glossary!R39C3","=Glossary!$C$39"]
[192,"_ValuesCH","Hilfsblatt: Sicherung der Eingabewerte aus NL_CH_Direct","=Glossary!R50C3","=Glossary!$C$50"]
[193,"_ValuesNonCH","Hilfsblatt: Sicherung der Eingabewerte aus NL_Non_CH_Direct","=Glossary!R51C3","=Glossary!$C$51"]
[194,"_ValuesRI","Hilfsblatt: Sicherung der Eingabewerte aus NL_Active_RI","=Glossary!R52C3","=Glossary!$C$52"]
[195,"_VU_CorrMatrix","Unternehmensindividuelle Korrelationsmatrix","=Glossary!R197C3","=Glossary!$C$197"]
[196,"_VU_name","Name der Versicherungsgesellschaft","=Glossary!R21C3","=Glossary!$C$21"]
[197,"_w.r.t.","bezüglich","=Glossary!R232C3","=Glossary!$C$232"]
[198,"_WP","Geschriebene Prämie","=Glossary!R158C3","=Glossary!$C$158"]
[199,"_xlfn.IFERROR",null,"=#NAME?","=#NAME?"]
[200,"_xlfn.SINGLE","Zinskurve","=#NAME?","=#NAME?"]
[201,"_xlfn.SUMIFS",0.01,"=#NAME?","=#NAME?"]
[202,"_YieldCurve","Zinskurve","=Glossary!R61C3","=Glossary!$C$61"]
[203,"alpha",0.01,"=Inputparam!R72C3","=Inputparam!$C$72"]
[204,"CHF",1,"=Inputparam!R58C3","=Inputparam!$C$58"]
[205,"CoC",0.06,"=Inputparam!R67C3","=Inputparam!$C$67"]
[206,"CurrencyRates",null,"=Inputparam!R58C3:R62C3","=Inputparam!$C$58:$C$62"]
[207,"current_year",2024,"=Intro_SM_Nonlife!R1C5","=Intro_SM_Nonlife!$E$1"]
[208,"CY_Correlation",null,"=NL_Default_Correlations!R20C20:R34C34","=NL_Default_Correlations!$T$20:$AH$34"]
[209,"Delta_Inflation",null,"=Inputparam!R26C3:R26C52","=Inputparam!$C$26:$AZ$26"]
[210,"discount_factors_sst_curr",null,"=NL_MVM!R20C4:R20C53","=NL_MVM!$D$20:$BA$20"]
[211,"ESP_ESAVO",1,"=Intro_SM_Nonlife!R14C6","=Intro_SM_Nonlife!$F$14"]
[212,"EUR",0.92886999999999997,"=Inputparam!R59C3","=Inputparam!$C$59"]
[213,"g_factors",null,"=NL_Default_Parameter!R113C6:R153C6","=NL_Default_Parameter!$F$113:$F$153"]
[214,"GBP",1.0716000000000001,"=Inputparam!R61C3","=Inputparam!$C$61"]
[215,"Infl_factors",null,"=NL_Default_Parameter!R113C8:R153C57","=NL_Default_Parameter!$H$113:$BE$153"]
[216,"JPY",5.9650000000000007E-3,"=Inputparam!R62C3","=Inputparam!$C$62"]
[217,"Language","DE","=Intro_SM_Nonlife!R6C5","=Intro_SM_Nonlife!$E$6"]
[218,"Match_Infl_Segment",null,"=NL_Default_Parameter!R114C7:R153C7","=NL_Default_Parameter!$G$114:$G$153"]
[219,"name_of_insurer","Mustergesellschaft","=Intro_SM_Nonlife!R8C5","=Intro_SM_Nonlife!$E$8"]
[220,"ndis_alpha","Kumulative Verteilungsfunktion","=NL_Distributions!R15C4","=NL_Distributions!$D$15"]
[221,"Net",1,"=Intro_SM_Nonlife!R10C6","=Intro_SM_Nonlife!$F$10"]
[222,"NL_Active_RI_CY_Correlation",null,"=NL_Segments_active_RI!R126C12:R130C16","=NL_Segments_active_RI!$L$126:$P$130"]
[223,"NL_Active_RI_CY_Inputs",null,"=NL_Segments_active_RI!R23C2:R28C18","=NL_Segments_active_RI!$B$23:$R$28"]
[224,"NL_Active_RI_CY_Pattern",null,"=NL_Segments_active_RI!R69C2:R74C58","=NL_Segments_active_RI!$B$69:$BF$74"]
[225,"NL_Active_RI_Financials_Inputs",null,"=NL_Segments_active_RI!R45C2:R50C21","=NL_Segments_active_RI!$B$45:$U$50"]
[226,"NL_Active_RI_PY_Correlation",null,"=NL_Segments_active_RI!R121C7:R125C11","=NL_Segments_active_RI!$G$121:$K$125"]
[227,"NL_Active_RI_PY_CY_Correlation",null,"=NL_Segments_active_RI!R121C7:R130C16","=NL_Segments_active_RI!$G$121:$P$130"]
[228,"NL_Active_RI_PY_CY_URR_Correlation",null,"=NL_Segments_active_RI!R121C7:R135C21","=NL_Segments_active_RI!$G$121:$U$135"]
[229,"NL_Active_RI_PY_Inputs",null,"=NL_Segments_active_RI!R12C2:R17C14","=NL_Segments_active_RI!$B$12:$N$17"]
[230,"NL_Active_RI_PY_Pattern",null,"=NL_Segments_active_RI!R57C2:R62C58","=NL_Segments_active_RI!$B$57:$BF$62"]
[231,"NL_Active_RI_URR_1yr_Pattern",null,"=NL_Segments_active_RI!R81C2:R86C58","=NL_Segments_active_RI!$B$81:$BF$86"]
[232,"NL_Active_RI_URR_Correlation",null,"=NL_Segments_active_RI!R131C17:R135C21","=NL_Segments_active_RI!$Q$131:$U$135"]
[233,"NL_Active_RI_URR_EarningPattern",null,"=NL_Segments_active_RI!R93C2:R98C16","=NL_Segments_active_RI!$B$93:$P$98"]
[234,"NL_Active_RI_URR_Inputs",null,"=NL_Segments_active_RI!R34C2:R39C8","=NL_Segments_active_RI!$B$34:$H$39"]
[235,"NL_Active_RI_URR_Pattern",null,"=NL_Segments_active_RI!R105C2:R110C58","=NL_Segments_active_RI!$B$105:$BF$110"]
[236,"NL_CH_CY_Correlation",null,"=NL_Segments_CH_direct!R232C21:R246C35","=NL_Segments_CH_direct!$U$232:$AI$246"]
[237,"NL_CH_Direct_CY_Inputs",null,"=NL_Segments_CH_direct!R44C2:R59C20","=NL_Segments_CH_direct!$B$44:$T$59"]
[238,"NL_CH_Direct_CY_Pattern",null,"=NL_Segments_CH_direct!R129C2:R144C57","=NL_Segments_CH_direct!$B$129:$BE$144"]
[239,"NL_CH_Direct_Financials_Inputs",null,"=NL_Segments_CH_direct!R86C2:R101C20","=NL_Segments_CH_direct!$B$86:$T$101"]
[240,"NL_CH_Direct_PY_Inputs",null,"=NL_Segments_CH_direct!R23C2:R38C13","=NL_Segments_CH_direct!$B$23:$M$38"]
[241,"NL_CH_Direct_PY_Pattern",null,"=NL_Segments_CH_direct!R107C2:R123C57","=NL_Segments_CH_direct!$B$107:$BE$123"]
[242,"NL_CH_Direct_URR_1yr_Pattern",null,"=NL_Segments_CH_direct!R150C2:R165C57","=NL_Segments_CH_direct!$B$150:$BE$165"]
[243,"NL_CH_Direct_URR_EarningPattern",null,"=NL_Segments_CH_direct!R171C2:R186C15","=NL_Segments_CH_direct!$B$171:$O$186"]
[244,"NL_CH_Direct_URR_Inputs",null,"=NL_Segments_CH_direct!R65C2:R80C7","=NL_Segments_CH_direct!$B$65:$G$80"]
[245,"NL_CH_Direct_URR_Pattern",null,"=NL_Segments_CH_direct!R192C2:R207C57","=NL_Segments_CH_direct!$B$192:$BE$207"]
[246,"NL_CH_PY_Correlation",null,"=NL_Segments_CH_direct!R217C6:R231C20","=NL_Segments_CH_direct!$F$217:$T$231"]
[247,"NL_CH_PY_CY_Correlation",null,"=NL_Segments_CH_direct!R217C6:R246C35","=NL_Segments_CH_direct!$F$217:$AI$246"]
[248,"NL_CH_PY_CY_URR_Correlation",null,"=NL_Segments_CH_direct!R217C6:R261C50","=NL_Segments_CH_direct!$F$217:$AX$261"]
[249,"NL_CH_URR_Correlation",null,"=NL_Segments_CH_direct!R247C36:R261C50","=NL_Segments_CH_direct!$AJ$247:$AX$261"]
[250,"NL_Distr_A1",null,"=NL_Distributions!R28C3:R5027C4","=NL_Distributions!$C$28:$D$5027"]
[251,"NL_Distr_A2",null,"=NL_Distributions!R28C9:R5027C10","=NL_Distributions!$I$28:$J$5027"]
[252,"NL_Distr_A3",null,"=NL_Distributions!R28C15:R5027C16","=NL_Distributions!$O$28:$P$5027"]
[253,"NL_Distr_A4",null,"=NL_Distributions!R28C21:R5027C22","=NL_Distributions!$U$28:$V$5027"]
[254,"NL_Distr_A5",null,"=NL_Distributions!R28C27:R5027C28","=NL_Distributions!$AA$28:$AB$5027"]
[255,"NL_Distr_A6",null,"=NL_Distributions!R28C33:R5027C34","=NL_Distributions!$AG$28:$AH$5027"]
[256,"NL_Distr_A7",null,"=NL_Distributions!R28C39:R5027C40","=NL_Distributions!$AM$28:$AN$5027"]
[257,"NL_Distr_B",null,"=NL_Distributions!R28C45:R5027C46","=NL_Distributions!$AS$28:$AT$5027"]
[258,"NL_ER_comments1",null,"=NL_ExpecdtRes!R10C3:R15C3","=NL_ExpecdtRes!$C$10:$C$15"]
[259,"NL_ER_comments2",null,"=NL_ExpecdtRes!R24C3:R29C3","=NL_ExpecdtRes!$C$24:$C$29"]
[260,"NL_ER_gross_disc",null,"=NL_ExpecdtRes!R13C4:R15C6","=NL_ExpecdtRes!$D$13:$F$15"]
[261,"NL_ER_gross_undisc",null,"=NL_ExpecdtRes!R27C4:R29C6","=NL_ExpecdtRes!$D$27:$F$29"]
[262,"NL_ER_net_disc",null,"=NL_ExpecdtRes!R13C8:R15C10","=NL_ExpecdtRes!$H$13:$J$15"]
[263,"NL_ER_net_undisc",null,"=NL_ExpecdtRes!R27C8:R29C10","=NL_ExpecdtRes!$H$27:$J$29"]
[264,"NL_IE3_Severity",-237.84111392982959,"=NL_Inflation!R10C3","=NL_Inflation!$C$10"]
[265,"NL_IR_Def_Distr",null,"=NL_Insurance_Risk_default!R69C16:R71C18","=NL_Insurance_Risk_default!$P$69:$R$71"]
[266,"NL_IR_Def_Shares",null,"=NL_Insurance_Risk_default!R69C14:R71C14","=NL_Insurance_Risk_default!$N$69:$N$71"]
[267,"NL_MVM_Comments",null,"=NL_MVM!R13C3:R16C4","=NL_MVM!$C$13:$D$16"]
[268,"NL_MVM_DecayFactors",null,"=NL_MVM!R51C4:R54C52","=NL_MVM!$D$51:$AZ$54"]
[269,"NL_MVM_opt_own_Calc",null,"=NL_MVM!R58C4:R64C52","=NL_MVM!$D$58:$AZ$64"]
[270,"NL_MVM_Scenarios",null,"=NL_MVM!R14C10:R16C10","=NL_MVM!$J$14:$J$16"]
[271,"NL_Non_CH_CY_Correlation",null,"='NL_Segments_Non-CH_direct'!R125C11:R129C15","='NL_Segments_Non-CH_direct'!$K$125:$O$129"]
[272,"NL_Non_CH_Direct_CY_Inputs",null,"='NL_Segments_Non-CH_direct'!R23C2:R28C18","='NL_Segments_Non-CH_direct'!$B$23:$R$28"]
[273,"NL_Non_CH_Direct_CY_Pattern",null,"='NL_Segments_Non-CH_direct'!R69C2:R74C57","='NL_Segments_Non-CH_direct'!$B$69:$BE$74"]
[274,"NL_Non_CH_Direct_Financials_Inputs",null,"='NL_Segments_Non-CH_direct'!R45C2:R50C20","='NL_Segments_Non-CH_direct'!$B$45:$T$50"]
[275,"NL_Non_CH_Direct_PY_Inputs",null,"='NL_Segments_Non-CH_direct'!R12C2:R17C13","='NL_Segments_Non-CH_direct'!$B$12:$M$17"]
[276,"NL_Non_CH_Direct_PY_Pattern",null,"='NL_Segments_Non-CH_direct'!R57C2:R62C57","='NL_Segments_Non-CH_direct'!$B$57:$BE$62"]
[277,"NL_Non_CH_Direct_URR_1yr_Pattern",null,"='NL_Segments_Non-CH_direct'!R81C2:R86C57","='NL_Segments_Non-CH_direct'!$B$81:$BE$86"]
[278,"NL_Non_CH_Direct_URR_EarningPattern",null,"='NL_Segments_Non-CH_direct'!R93C2:R98C15","='NL_Segments_Non-CH_direct'!$B$93:$O$98"]
[279,"NL_Non_CH_Direct_URR_Inputs",null,"='NL_Segments_Non-CH_direct'!R34C2:R39C7","='NL_Segments_Non-CH_direct'!$B$34:$G$39"]
[280,"NL_Non_CH_Direct_URR_Pattern",null,"='NL_Segments_Non-CH_direct'!R105C2:R110C57","='NL_Segments_Non-CH_direct'!$B$105:$BE$110"]
[281,"NL_Non_CH_PY_Correlation",null,"='NL_Segments_Non-CH_direct'!R120C6:R124C10","='NL_Segments_Non-CH_direct'!$F$120:$J$124"]
[282,"NL_Non_CH_PY_CY_Correlation",null,"='NL_Segments_Non-CH_direct'!R120C6:R129C15","='NL_Segments_Non-CH_direct'!$F$120:$O$129"]
[283,"NL_Non_CH_PY_CY_URR_Correlation",null,"='NL_Segments_Non-CH_direct'!R120C6:R134C20","='NL_Segments_Non-CH_direct'!$F$120:$T$134"]
[284,"NL_Non_CH_URR_Correlation",null,"='NL_Segments_Non-CH_direct'!R130C16:R134C20","='NL_Segments_Non-CH_direct'!$P$130:$T$134"]
[285,"NL_UVG_BE_Grundrente",null,"=NL_UVG!R38C4","=NL_UVG!$D$38"]
[286,"NL_UVG_BE_KF",null,"=NL_UVG!R40C4","=NL_UVG!$D$40"]
[287,"NL_UVG_BE_LF",null,"=NL_UVG!R39C4","=NL_UVG!$D$39"]
[288,"NL_UVG_DK_Grundrente",null,"=NL_UVG!R37C3","=NL_UVG!$C$37"]
[289,"NL_UVG_DK_Teuerung",null,"=NL_UVG!R41C3","=NL_UVG!$C$41"]
[290,"NL_UVG_Pattern_KF",null,"=NL_UVG!R48C3:R48C52","=NL_UVG!$C$48:$AZ$48"]
[291,"NL_UVG_Pattern_LF",null,"=NL_UVG!R47C3:R47C52","=NL_UVG!$C$47:$AZ$47"]
[292,"NL_UVG_Res",null,"=NL_UVG!R22C1:R23C5","=NL_UVG!$A$22:$E$23"]
[293,"NL_UVG_TF",null,"=NL_UVG!R42C3","=NL_UVG!$C$42"]
[294,"list_of_sheets!Print_Area",null,"=list_of_sheets!R1C1:R33C4","=list_of_sheets!$A$1:$D$33"]
[295,"PY_Correlation",null,"=NL_Default_Correlations!R5C5:R19C19","=NL_Default_Correlations!$E$5:$S$19"]
[296,"PY_CY_Correlation",null,"=NL_Default_Correlations!R5C5:R34C34","=NL_Default_Correlations!$E$5:$AH$34"]
[297,"PY_CY_URR_Correlation",null,"=NL_Default_Correlations!R5C5:R49C49","=NL_Default_Correlations!$E$5:$AW$49"]
[298,"sst_curr","CHF","=Intro_SM_Nonlife!R12C5","=Intro_SM_Nonlife!$E$12"]
[299,"Table_Infl",null,"=NL_Default_Parameter!R114C2:R153C57","=NL_Default_Parameter!$B$114:$BE$153"]
[300,"Translation",null,"=Glossary!C4:C7","=Glossary!$D:$G"]
[301,"Unit",null,"=\"in Mio. \"","=\"in Mio. \""]
[302,"URR_Correlation",null,"=NL_Default_Correlations!R35C35:R49C49","=NL_Default_Correlations!$AI$35:$AW$49"]
[303,"USD",0.84140000000000004,"=Inputparam!R60C3","=Inputparam!$C$60"]