{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Intro_SR_2023_Stag_SM_Nonlife","Update","list_of_sheets","Glossary","Inputparam","Inflationparam","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_Insurance_Risk","NL_Insurance_Risk_default","NL_MVM","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":328,"comments":5,"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_2023_Stag_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,2023]
[]
[null,"Version","Stagflation",null,{"$f":"DATE(current_year,2,21)","v":"2023-02-21"}]
[]
[]
[null,"Sprache auswählen; Choisir la langue; Select language",null,null,"DE"]
[]
[null,{"$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":43,"n_cols":6,"rows_kept":43,"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,"2022-12-09","Inflationparam",null,"Einfügen eines neuen Tabellenblattes mit den Parametern für das Stagflationsszenario"]
[null,15,"2022-12-09","NL_Default_Parameter","E59:E69, E78, F89:G91","Anpassen der Frequenzparameter der Gross-, Kumulschäden und für den ESP"]
[null,16,"2022-12-09","NL_Insurance_Risk","Spalte E","Anpassen der Berechnung der Normalschäden für Schweizer Geschäft für inflationierte Exposure"]
[null,17,"2022-12-09","NL_Insurance_Risk_default","E26:E55","Anpassen der Berechnung der Normalschäden für Schweizer Geschäft für inflationierte Exposure"]
[null,18,"2022-12-09","NL_Segments_CH_direct","Spalten BE:BH in den Bereichen für die Zahlungsmuster für PY, CY, URR","Anpassung der Berechnung der Barwertfaktoren und neu: Berechnung der Inflationsfaktoren"]
[null,19,"2022-12-09","NL_Segments_CH_direct","Eingabeblock: PY_Inputs, Spalte G","Berechnung des inflationierten Exposure für PY Risk"]
[null,20,"2022-12-09","NL_Segments_Non-CH_direct","Eingabeblock: PY_Inputs, Spalte G","Berechnung des inflationierten Exposure für PY Risk"]
[null,21,"2022-12-09","NL_Segments_active_RI","Eingabeblock: PY_Inputs, Spalte H","Berechnung des inflationierten Exposure für PY Risk"]
[null,22,"2022-12-09","NL_Insurance_Risk_default","H57:H58","Berechnung des Diskontfaktors als gewichtetes Mittel"]
[null,23,"2022-12-09","NL_Insurance_Risk","Spalte H Zeile für Total CY und Total URR","Berechnung des Diskontfaktors als gewichtetes Mittel für CY_total und URR_total"]
[null,24,"2023-12-31","NL_ExpecdtRes","B20:K30","Berechnung des erwarteten Ergebnisses nur basierend auf Inflationsschock ohne Rezession"]
[null,25,"2022-12-09","Inputparam","B72:C74","Parameter für Rezessionsschock"]
[null,26,"2022-12-09","NL_Segments_CH_direct","PY_Pattern, CY_Pattern, URR1Yr_Pattern, URR_Pattern","Berechnung des neuen normailisierten totalen Auszahlungsmuster nach Inflationierung aggregiert über alle LOBs"]
[null,27,"2022-12-09","NL_Segments_Non-CH_direct","PY_Pattern, CY_Pattern, URR1Yr_Pattern, URR_Pattern","Berechnung des neuen normailisierten totalen Auszahlungsmuster nach Inflationierung aggregiert über alle LOBs"]
[null,28,"2022-12-09","NL_Segments_active_RI","PY_Pattern, CY_Pattern, URR1Yr_Pattern, URR_Pattern","Berechnung des neuen normailisierten totalen Auszahlungsmuster nach Inflationierung aggregiert über alle LOBs"]
[null,29,"2022-12-09","NL_Segments_Non-CH_direct","Spalten BD:BH in den Bereichen für die Zahlungsmuster für PY, CY, URR","Anpassung der Berechnung der Barwertfaktoren und neu: Berechnung der Inflationsfaktoren"]
[null,30,"2022-12-09","NL_Insurance_Risk","Non-CH","Berechnung des inflationierten Exposure für CY und URR Risiko"]
[null,31,"2022-12-09","NL_Insurance_Risk","Non-CH und ActiveRI","Berechnung des Diskontfaktors als gewichtetes Mittel für CY_total und URR_total"]
[null,32,"2022-12-09","NL_Input_SST_Template","F99","Multiplikation mit Inflationsfaktor eingefügt"]
[null,33,"2022-12-09","NL_Input_SST_Template","Eingabeblock Iia","Multiplikation mit Inflationsfaktor eingefügt"]
[null,34,"2022-12-09","NL_Input_SST_Template","B112","Bezeichnung angepasst"]
[null,35,"2022-12-09","NL_MVM","E11:G12","Multiplikation mit Inflationsfaktor eingefügt"]
[null,36,"2022-12-09","NL_MVM","E8:G8","Bezeichnung angepasst"]
[null,37,"2023-01-31","Inputparam",null,"phi 10/10 Zinksurve aktualisiert"]
[null,38,"2023-02-21","Inputparam",null,"phi 10/10 Zinksurve aktualisiert konform zu geschockter Zinskurve"]
[null,39,"2023-02-21","Inputparam",null,"UVG-Sensitivitäten konform zu geschockter Zinskurve"]

{"sheet":"list_of_sheets","index":2,"n_rows":29,"n_cols":4,"rows_kept":29,"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",{"$f":"_Inputparameter","v":"Finanzvariablen und SST-Parameter"}]
[null,"5*","Inflationparam",{"$f":"_Inflationparameter","v":"Inflation 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":469,"n_cols":7,"rows_kept":469,"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.","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":"\"_\" & $D39","v":"_URR_Option"},"URR-Modellierung:","URR_Option","URR-Modellierung:","modélisation URR:","URR modelling:"]
["f"]
[null,{"$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":"\"_\" & $D57","v":"_Inputparameter"},"Finanzvariablen und SST-Parameter","Inputparameter","Finanzvariablen und SST-Parameter","Variables financières et paramètres SST","Financial variables and SST parameters"]
[null,"_RiskfreeRates","Risikolose Zinskurven r(t) per 31.12.2022","RiskfreeRates",{"$f":"\"Risikolose Zinskurven r(t) per 31.12.\"& current_year-1","v":"Risikolose Zinskurven r(t) per 31.12.2022"},{"$f":"\"Taux d'interêt sans risque r(t) au 31.12.\" & current_year-1","v":"Taux d'interêt sans risque r(t) au 31.12.2022"},{"$f":"\"Risk-free interest rates r(t) as of 31.12.\" & current_year-1","v":"Risk-free interest rates r(t) as of 31.12.2022"}]
[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 31.12.2022"},"ExchangeRates",{"$f":"\"Wechselkurse per 31.12.\"& current_year-1","v":"Wechselkurse per 31.12.2022"},{"$f":"\"Taux de change au 31.12.\"& current_year-1","v":"Taux de change au 31.12.2022"},{"$f":"\"Foreign exchange rates as of 31.12.\"& current_year-1","v":"Foreign exchange rates as of 31.12.2022"}]
[null,"_YieldCurve","Zinskurve","YieldCurve","Zinskurve","courbe de taux","yield curve"]
[null,{"$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,null,null,"T.05.06","Rezession - Annahmen - Reduktion des erwarteten versicherungstechnischen Ergebnisses in % ","Récession - hypothèses - réduction du résultat d'assurance attendu en %","Recession - Assumptions - Reduction of the expected technical insurance result in %"]
[null,null,null,"T.05.07","Reduktion Erwartetes Ergebnis","Réduction du résultat d'assurance attendu ","Reduction of expected Result"]
[]
[null,{"$f":"\"_\" & $D75","v":"_Inflationparameter"},{"$f":"IF(Language=\"EN\",$G75,IF(Language=\"DE\",$E75,$F75))","v":"Inflation Parameter"},"Inflationparameter","Inflation Parameter","Paramètres d'inflation","Inflation parameter"]
[null,"_Inflationrates","Delta Erwartete Inflationsraten (forward rates) per 31.12.2022","Inflationrates",{"$f":"\"Delta Erwartete Inflationsraten (forward rates) per 31.12.\"& current_year-1","v":"Delta Erwartete Inflationsraten (forward rates) per 31.12.2022"},{"$f":"\"Delta Taux d'inflation attendu (forward rates) au 31.12.\" & current_year","v":"Delta Taux d'inflation attendu (forward rates) au 31.12.2023"},{"$f":"\"Delta expected inflation rates (forward rates) as of 31/12/\"& current_year-1","v":"Delta expected inflation rates (forward rates) as of 31/12/2022"}]
[null,"_year","Jahr","year","Jahr","anneé","Year"]
[null,{"$f":"\"_\" & $D78","v":"_CPI_CH_chg"},{"$f":"IF(Language=\"EN\",$G78,IF(Language=\"DE\",$E78,$F78))","v":"Modifikation der Verbraucherpreisinflation CHF"},"CPI_CH_chg","Modifikation der Verbraucherpreisinflation CHF","Modification de l'inflation de l'indice des prix à la consommation CHF","Change in consumer price inflation CHF"]
[null,"_CPI_EU_chg","Modifikation der Verbraucherpreisinflation EUR","CPI_EU_chg","Modifikation der Verbraucherpreisinflation EUR","Modification de l'inflation de l'indice des prix à la consommation EUR","Change in consumer price inflation EUR"]
[null,"_Wages_CH_chg","Modifikation der Lohnkosteninflation CHF","Wages_CH_chg","Modifikation der Lohnkosteninflation CHF","Modification de l'inflation des salaires CHF","Change in wages inflation CHF"]
[null,"_Wages_EU_chg","Modifikation der Lohnkosteninflation EUR","Wages_EU_chg","Modifikation der Lohnkosteninflation EUR","Modification de l'inflation des salaires EUR","Change in wages inflation index EUR"]
[null,"_InflationFactors","Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro SST-Standardversicherungsbranche","InflationFactors",{"$f":"\"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro \" & _NL_LOB_default","v":"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro SST-Standardversicherungsbranche"},"Facteurs d'inflation f_Infl(t) basés sur le delta taux d'inflation r_Infl(t) par branche standard SST",{"$f":"\"Inflation factors f_Infl(t) based on the delta inflation parameter r_Infl(t) by \" & _NL_LOB_default","v":"Inflation factors f_Infl(t) based on the delta inflation parameter r_Infl(t) by SST-Standardversicherungsbranche"}]
[null,"_Inflationrates_per_LOB","Delta Erwartete Inflationsraten (forward rates) pro SST-Standardversicherungsbranche per 31.12.2022","Inflationrates_per_LOB",{"$f":"\"Delta Erwartete Inflationsraten (forward rates) pro \" & _NL_LOB_default & \" per 31.12.\"& current_year-1","v":"Delta Erwartete Inflationsraten (forward rates) pro SST-Standardversicherungsbranche per 31.12.2022"},{"$f":"\"Delta Taux d'inflation attendu (forward rates) au 31.12.\" & current_year & \" par \" & _NL_LOB_default","v":"Delta Taux d'inflation attendu (forward rates) au 31.12.2023 par SST-Standardversicherungsbranche"},{"$f":"\"Delta expected inflation rates (forward rates) as of 31/12/\"& current_year-1 & \" by \"  & _NL_LOB_default","v":"Delta expected inflation rates (forward rates) as of 31/12/2022 by SST-Standardversicherungsbranche"}]
[null,"_Mix_per_LOB_PY","Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für PY","Mix_per_LOB_PY",{"$f":"\"Gewichte der Inflationsparameter pro \" & _NL_LOB_default & \" für PY\"","v":"Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für PY"},{"$f":"\"Poids des paramètres d'inflation par \" & _NL_LOB_default & \" pour PY\"","v":"Poids des paramètres d'inflation par SST-Standardversicherungsbranche pour PY"},{"$f":"\"Weights of inflation parameter by \" & _NL_LOB_default & \" for PY\"","v":"Weights of inflation parameter by SST-Standardversicherungsbranche for PY"}]
[null,"_Mix_per_LOB_CY","Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für CY","Mix_per_LOB_CY",{"$f":"\"Gewichte der Inflationsparameter pro \" & _NL_LOB_default & \" für CY\"","v":"Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für CY"},{"$f":"\"Poids des paramètres d'inflation par \" & _NL_LOB_default & \" pour CY\"","v":"Poids des paramètres d'inflation par SST-Standardversicherungsbranche pour CY"},{"$f":"\"Weights of inflation parameter by \" & _NL_LOB_default & \" for CY\"","v":"Weights of inflation parameter by SST-Standardversicherungsbranche for CY"}]
[null,"_Mix_per_LOB_URR","Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für URR","Mix_per_LOB_URR",{"$f":"\"Gewichte der Inflationsparameter pro \" & _NL_LOB_default & \" für URR\"","v":"Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für URR"},{"$f":"\"Poids des paramètres d'inflation par \" & _NL_LOB_default & \" pour URR\"","v":"Poids des paramètres d'inflation par SST-Standardversicherungsbranche pour URR"},{"$f":"\"Weights of inflation parameter by \" & _NL_LOB_default & \" for URR\"","v":"Weights of inflation parameter by SST-Standardversicherungsbranche for URR"}]
[null,{"$f":"\"_\" & $D87","v":"_Inflationfactors_NonCH"},{"$f":"IF(Language=\"EN\",$G87,IF(Language=\"DE\",$E87,$F87))","v":"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Nichtschweizer Direktgeschäft"},"Inflationfactors_NonCH",{"$f":"\"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Nichtschweizer Direktgeschäft\"","v":"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Nichtschweizer Direktgeschäft"},{"$f":"\"Facteurs d'inflation f_Infl(t) basés sur le delta taux d'inflation r_Infl(t) par LOB pour les affaires étrangères non suisses\"","v":"Facteurs d'inflation f_Infl(t) basés sur le delta taux d'inflation r_Infl(t) par LOB pour les affaires étrangères non suisses"},{"$f":"\"Inflation factors f_Infl(t) based on the delta inflation parameter r_Infl(t) by LOB for Non-Swiss direct business\"","v":"Inflation factors f_Infl(t) based on the delta inflation parameter r_Infl(t) by LOB for Non-Swiss direct business"}]
[null,"_Inflationfactors_ARI","Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Aktive Rückversicherung","Inflationfactors_ARI",{"$f":"\"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Aktive Rückversicherung\"","v":"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Aktive Rückversicherung"},{"$f":"\"Facteurs d'inflation f_Infl(t) basés sur le delta taux d'inflation r_Infl(t) par LOB pour la réassurance active\"","v":"Facteurs d'inflation f_Infl(t) basés sur le delta taux d'inflation r_Infl(t) par LOB pour la réassurance active"},{"$f":"\"Inflation factors f_Infl(t) based on the delta inflation parameter r_Infl(t) by LOB for active reinsurance business\"","v":"Inflation factors f_Infl(t) based on the delta inflation parameter r_Infl(t) by LOB for active reinsurance business"}]
[null,"_StandRe_g_factor","StandRe g Faktor pro LOB und Vertragstyp: proportional / nicht-proportional","StandRe_g_factor","StandRe g Faktor pro LOB und Vertragstyp: proportional / nicht-proportional","StandRe facteur g par LOB et treaty type proportional / non-proportional","StandRe g factor by LOB and treaty type: proportional / non-proportional"]
[null,"_Non_CH_lookup","Inflationssegment für Non_CH-Direct","Non_CH_lookup","Inflationssegment für Non_CH-Direct","le segment de l'inflation pour Non_CH-Direct","Segment for inflation for Non_CH-Direct"]
[null,"_ARI_lookup","Inflationssegment für ActiveRI","ARI_lookup","Inflationssegment für ActiveRI","le segment de l'inflation pour ActiveRI","Segment for inflation for ActiveRI"]
[]
[]
[null,{"$f":"\"_\" & $D94","v":"_NL_LOB"},{"$f":"IF(Language=\"EN\",$G94,IF(Language=\"DE\",$E94,$F94))","v":"Schadenversicherung: SST-Standardversicherungsbranchen"},"NL_LOB","Schadenversicherung: SST-Standardversicherungsbranchen","Assurance dommages: branches standard SST ","Non-life: SST lines of business"]
[null,{"$f":"\"_\" & $D95","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":"\"_\" & $D115","v":"_NL_SST_Default_Runoff_Pattern"},{"$f":"IF(Language=\"EN\",$G115,IF(Language=\"DE\",$E115,$F115))","v":"Schadenversicherung: Default-Zahlungsmuster"},"NL_SST_Default_Runoff_Pattern","Schadenversicherung: Default-Zahlungsmuster","Assurance dommages: cadences de liquidation par défaut","Non-life: Standard payment patterns"]
[null,{"$f":"\"_\" & $D116","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,"_PV_Factor_Infl","adjustierter Barwertfaktor nach Inflation","PV_Factor_Infl","adjustierter Barwertfaktor nach Inflation","facteur d'actualisation ajusté après inflation","adjusted present value factor after inflation"]
[null,"_Inflation_Factor_CY_default","Default Inflationsfaktor für CY ","Inflation_Factor_CY_default","Default Inflationsfaktor für CY ","facteur d'inflation par défaut pour CY ","Default inflation factor for CY "]
[null,"_Inflation_Factor","Inflationsfaktor (Gesamteffekt)","Inflation_Factor","Inflationsfaktor (Gesamteffekt)","facteur d'inflation (effet total)","Inflation factor (total effect)"]
[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":"\"_\" & $D132","v":"_NL_Default_Parameter"},{"$f":"IF(Language=\"EN\",$G132,IF(Language=\"DE\",$E132,$F132))","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,{"$f":"\"_\" & $D161","v":"_NL_DefaultCorr"},{"$f":"IF(Language=\"EN\",$G161,IF(Language=\"DE\",$E161,$F161))","v":"Schadenversicherung: Default-Korrelationsmatrix"},"NL_DefaultCorr","Schadenversicherung: Default-Korrelationsmatrix","Assurance dommages: matrice de corrélations","Non-life: Default correlation matrix"]
[]
[]
[null,{"$f":"\"_\" & $D164","v":"_NL_Segments_CH_direct"},{"$f":"IF(Language=\"EN\",$G164,IF(Language=\"DE\",$E164,$F164))","v":"Schadenversicherung: Schweizer Direktgeschäft (inklusive Geschäft, das innerhalb des Direktversicherungsabkommen und Elementarschadensversicherungsabkommen in Liechtenstein geschrieben wird)"},"NL_Segments_CH_direct","Schadenversicherung: Schweizer Direktgeschäft (inklusive Geschäft, das innerhalb des Direktversicherungsabkommen und Elementarschadensversicherungsabkommen in Liechtenstein geschrieben wird)","Assurance dommages: Affaires suisses directes (y compris affaires souscrites au Liechtenstein sous l'accord sur l'assurance directe et l'accord sur l'assurance des dommages dus à des événements naturels )","Non-life: Swiss insurance business (inclusive business, which is written in Liechtenstein according to the International agreement with the Principality of Liechtenstein on direct insurance and the International agreement with the Principality of Liechtenstein on insurance against natural disasters)"]
[null,"_gross","brutto","gross","brutto","brut","gross"]
[null,"_net","netto","net","netto","net","net"]
[null,"_All_LOBs","Alle Branchen","All_LOBs","Alle Branchen","toutes les branches","All LOBs"]
[null,"_All_LOBs_infl","Alle Branchen inflationiert","All_LOBs_infl","Alle Branchen inflationiert","toutes les branches avec inflation","All LOBs inflationed"]
[null,"_infl"," inflationiert","infl"," inflationiert"," avec inflation"," inflationed"]
[null,"_NoSegments","Anzahl Segmente","NoSegments","Anzahl Segmente","nombre de segments","Number of segments"]
[null,"_Own_segments","Eigene Untersegmente","Own_segments","Eigene Untersegmente","propre sous-segments","Own sub segmentation"]
[null,"_segment","Segment","segment","Segment","segment","Segment"]
[null,"_nominal","nominal","nominal","nominal","nominal","nominal"]
[null,"_undisc","nicht diskontiert","undisc","nicht diskontiert","non actualisé","undiscounted "]
[null,"_disc","diskontiert","disc","diskontiert","actualisé","discounted"]
[null,{"$f":"\"_\" & $D176","v":"_PY_risk_used"},"für SST-Risikomessung benutzt, nicht diskontiert","PY_risk_used","für SST-Risikomessung benutzt, nicht diskontiert","retenu pour la mesure du risque SST, non actualisé ","used for SST risk calculation, undiscounted"]
[null,{"$f":"\"_\" & $D177","v":"_PY_risk_used_infl"},"für SST-Risikomessung benutzt, nicht diskontiert, inflationiert","PY_risk_used_infl","für SST-Risikomessung benutzt, nicht diskontiert, inflationiert","retenu pour la mesure du risque SST, non actualisé, avec inflation","used for SST risk calculation, undiscounted, inflationed"]
[null,{"$f":"\"_\" & $D178","v":"_PY_risk_used_disc"},"für SST-Risikomessung benutzt, diskontiert","PY_risk_used_disc","für SST-Risikomessung benutzt, diskontiert","retenu pour la mesure du risque SST, actualisé ","used for SST risk calculation, discounted"]
[null,"_PY_distr","PY-Schadenverteilung mit Diskonteffekt","PY_distr","PY-Schadenverteilung mit Diskonteffekt","Distribution PY avec actualisation","PY-distribution with discounting effect"]
[null,"_WP","Geschriebene Prämie","WP","Geschriebene Prämie","prime souscrite","Written premium"]
[null,"_EPI","Verdiente Prämie","EPI","Verdiente Prämie","prime acquise","Earned premium"]
[null,"_UnearnedPrem","Unverdiente Prämie","UnearnedPrem","Unverdiente Prämie","prime non acquise","Unearned premium"]
[null,"_Costs","Betriebs- und Verwaltungskosten","Costs","Betriebs- und Verwaltungskosten","frais d'exploitation et administratifs","Management and administrative costs"]
[null,"_CostsUPR","Betriebs- und Verwaltungskosten bezüglich unverdienter Prämie","CostsUPR","Betriebs- und Verwaltungskosten bezüglich unverdienter Prämie","frais d'exploitation et administratifs relatifs aux primes non acquises","Management and administrative costs (UPR)"]
[null,"_ExpectedIncWP","Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie","ExpectedIncWP","Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie","charge agrégée des sinistres attendue relative aux  primes souscrites","Expected annual incurred loss w.r.t written premium"]
[null,"_ExpectedInc","Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie","ExpectedInc","Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie","charge agrégée des sinistres attendue relative aux  primes acquises","Expected annual incurred loss w.r.t earned premium"]
[null,"_Res_in","Eingangsschadenrückstellung (1.1.2023)","Res_in",{"$f":"\"Eingangsschadenrückstellung (1.1.\"&current_year & \")\"","v":"Eingangsschadenrückstellung (1.1.2023)"},{"$f":"\"Provisions pour sinistres initiales au 1.1.\"&current_year","v":"Provisions pour sinistres initiales au 1.1.2023"},{"$f":" \"Opening reserves as at 1.1.\"&  current_year","v":"Opening reserves as at 1.1.2023"}]
[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":"\"_\" & $D196","v":"_CY_Attr_distr"},{"$f":"IF(Language=\"EN\",$G196,IF(Language=\"DE\",$E196,$F196))","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 2023)","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 2023)"},{"$f":"\"cadence de paiements incrémentielle sélectionnée pour les années d'occurrence précédentes (PY = prior years, i.e. avant  \" & current_year & \")\"","v":"cadence de paiements incrémentielle sélectionnée pour les années d'occurrence précédentes (PY = prior years, i.e. avant  2023)"},{"$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 2023)"}]
[null,"_IncPP_CY","Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2023)","IncPP_CY",{"$f":"\"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. \" & current_year & \")\"","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2023)"},{"$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. 2023)"},{"$f":"\"Applied incremental payment pattern for current (accident) years (CY-claims, i.e. equals \" &  current_year  & \")\"","v":"Applied incremental payment pattern for current (accident) years (CY-claims, i.e. equals 2023)"}]
[null,"_IncPP_URR_1yr","Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach 2023)","IncPP_URR_1yr",{"$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 2023)"},{"$f":"\"cadence de liquidation incrémentielle sélectionnée pour une année d'occurrence future  (sinistres URR, i.e. après \" & current_year & \")\"","v":"cadence de liquidation incrémentielle sélectionnée pour une année d'occurrence future  (sinistres URR, i.e. après 2023)"},{"$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 2023)"}]
[null,"_IncEP_URR","Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)","IncEP_URR",{"$f":"\"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach \" & current_year & \")\"","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)"},{"$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 2023)"},{"$f":"\"Applied incremental earning pattern for future accident years (URR-claims, i.e. after \" &  current_year  & \")\"","v":"Applied incremental earning pattern for future accident years (URR-claims, i.e. after 2023)"}]
[null,"_IncPP_URR","Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)","IncPP_URR",{"$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 2023)"},{"$f":"\"cadence de paiements incrémentielle sélectionnée pour les années d'occurrence futures (URR = claims for unexpired risks in future (accident) years, i.e. après \" & current_year & \")\"","v":"cadence de paiements incrémentielle sélectionnée pour les années d'occurrence futures (URR = claims for unexpired risks in future (accident) years, i.e. après 2023)"},{"$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 2023)"}]
[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":"\"_\" & $D223","v":"_Agg_claims"},{"$f":"IF(Language=\"EN\",$G223,IF(Language=\"DE\",$E223,$F223))","v":"Für aggregierte Schäden"},"Agg_claims","Für aggregierte Schäden","pour des sinistres agrégés","for aggregated losses"]
[null,null,null,"T.10.01",{"$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 31.12.2022 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2022 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},{"$f":"\"Primes non acquises au 31.12.\" & current_year-1 &\" (concerne les polices dont la période de couverture a commencé avant ou le 31.12.\" & current_year-1 & \", y compris les primes non  encore payées)\"","v":"Primes non acquises au 31.12.2022 (concerne les polices dont la période de couverture a commencé avant ou le 31.12.2022, y compris les primes non  encore payées)"},{"$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 31/12/2022 (concerns policies which have incepted until the 31/12/2022 , including as yet unpaid premiums)"}]
[null,null,null,"T.10.02",{"$f":"\"Geschriebene Prämie (betrifft Policen, deren Deckungsperiode zwischen dem 1.1.\" & current_year & \" dem 31.12.\" & current_year & \" beginnt, enthält auch noch nicht einbezahlte Prämien)\"","v":"Geschriebene Prämie (betrifft Policen, deren Deckungsperiode zwischen dem 1.1.2023 dem 31.12.2023 beginnt, enthält auch noch nicht einbezahlte Prämien)"},{"$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 1.1.2023 et le 31.12.2023, y compris les primes non  encore payées)"},{"$f":"\"Written premium (for policies which incept between the 1/1/\" & current_year & \" and the 31/12/\" & current_year & \" , including also not yet paid in premiums)\"","v":"Written premium (for policies which incept between the 1/1/2023 and the 31/12/2023 , including also not yet paid in premiums)"}]
[null,null,null,"T.10.03",{"$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 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},{"$f":"\"Primes non acquises au 31.12.\" & current_year & \" (concerne les polices dont la période de couverture a commencé avant ou le 31.12.\" & current_year & \", y compris les primes non  encore payées)\"","v":"Primes non acquises au 31.12.2023 (concerne les polices dont la période de couverture a commencé avant ou le 31.12.2023, y compris les primes non  encore payées)"},{"$f":"\"Unearned premium as of 31/12/\" & current_year & \" (concerns policies which have incepted until the 31/12/\" & current_year & \" , 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.10.04",{"$f":"\"Verdiente Prämie per 31.12.\" & current_year","v":"Verdiente Prämie per 31.12.2023"},{"$f":"\"Primes acquises au 31.12.\" & current_year","v":"Primes acquises au 31.12.2023"},{"$f":"\"Earned premium as of 31/12/\" & current_year","v":"Earned premium as of 31/12/2023"}]
[null,null,null,"T.10.05",{"$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,"_NL_Segments_Non_CH_direct",{"$f":"IF(Language=\"EN\",$G231,IF(Language=\"DE\",$E231,$F231))","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",{"$f":"IF(Language=\"EN\",$G232,IF(Language=\"DE\",$E232,$F232))","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,"_AppliedInflFactors",{"$f":"IF(Language=\"EN\",$G233,IF(Language=\"DE\",$E233,$F233))","v":"Benutzte Inflationsfaktoren"},"AppliedInflFactors","Benutzte Inflationsfaktoren","Facteurs d'inflation utilisés","Applied Inflationfactors"]
[]
[]
[null,{"$f":"\"_\" & $D236","v":"_NL_Segments_active_RI"},{"$f":"IF(Language=\"EN\",$G236,IF(Language=\"DE\",$E236,$F236))","v":"Schadenversicherung: Aktive Rückversicherung"},"NL_Segments_active_RI","Schadenversicherung: Aktive Rückversicherung","Assurance dommages: réassurance active","Non-Life: Segmentation active reinsurance business"]
[null,{"$f":"\"_\" & $D237","v":"_region"},{"$f":"IF(Language=\"EN\",$G237,IF(Language=\"DE\",$E237,$F237))","v":"Region"},"region","Region","région","Region"]
[null,{"$f":"\"_\" & $D238","v":"_treaty_type"},{"$f":"IF(Language=\"EN\",$G238,IF(Language=\"DE\",$E238,$F238))","v":"Vertragsart: proportional / nicht proportional"},"treaty_type","Vertragsart: proportional / nicht proportional","type de contrat: proportionnel / non proportionnel","Type of contract: proportional / non-proportional"]
[]
[]
[null,{"$f":"\"_\" & $D241","v":"_NL_UVG"},{"$f":"IF(Language=\"EN\",$G241,IF(Language=\"DE\",$E241,$F241))","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 1.1.2023"},{"$f":"\"provision initiale pour les prestations à long terme au 1.1.\" & current_year","v":"provision initiale pour les prestations à long terme au 1.1.2023"},{"$f":"\"Entry provision for long term benefits 1.1.\" & current_year","v":"Entry provision for long term benefits 1.1.2023"}]
[null,null,null,"T.13.20",{"$f":"\"Eingangsschadenrückstellung für Kurzfristleistungen am 1.1.\" & current_year","v":"Eingangsschadenrückstellung für Kurzfristleistungen am 1.1.2023"},{"$f":"\"provision initiale pour les prestations à court terme au 1.1.\" & current_year","v":"provision initiale pour les prestations à court terme au 1.1.2023"},{"$f":"\"Entry provision for short term benefits 1.1.\" & current_year","v":"Entry provision for short term benefits 1.1.2023"}]
[null,null,null,"T.13.21",{"$f":"\"Deckungskapital für festgesetzte Teuerungszulagen am 1.1.\" & current_year","v":"Deckungskapital für festgesetzte Teuerungszulagen am 1.1.2023"},{"$f":"\"réserve mathématique pour allocations de renchérissement fixées au 1.1.\" & current_year","v":"réserve mathématique pour allocations de renchérissement fixées au 1.1.2023"},{"$f":"\"Mathematical reserve for stipulated dearness allowances as at 1.1.\" & current_year","v":"Mathematical reserve for stipulated dearness allowances as at 1.1.2023"}]
[null,null,null,"T.13.22",{"$f":"\"geäufnetes Guthaben des Teuerungsfonds am 1.1.\" & current_year","v":"geäufnetes Guthaben des Teuerungsfonds am 1.1.2023"},{"$f":"\"Avoir accumulé du fonds de renchérissement au 1.1.\"  & current_year","v":"Avoir accumulé du fonds de renchérissement au 1.1.2023"},{"$f":"\"Accrued assets of the dearness funds as at 1.1.\" & current_year","v":"Accrued assets of the dearness funds as at 1.1.2023"}]
[null,null,null,"T.13.23","Grundrente und Langfristleistungen","rente de base et prestations à long terme","Base annuity and long term benfits"]
[null,null,null,"T.13.24","aktuelle CHF-Zinskurve","courbe de taux d'intérêt CHF courante","current CHF yield curve"]
[null,null,null,"T.13.25","Diskontfaktoren CHF-Zinskurve","facteurs d'actualisation issus de la courbe de taux d'intérêt CHF","discount factors CHF yield curve"]
[null,null,null,"T.13.26",{"$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":"\"_\" & $D287","v":"_NL_IR"},{"$f":"IF(Language=\"EN\",$G287,IF(Language=\"DE\",$E287,$F287))","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,"_InflatedExposure","Inflationierte Exposure:","InflatedExposure","Inflationierte Exposure:","exposition avec inflation","Inflationed exposure:"]
[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,"_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":"\"_\" & $D309","v":"_NL_Result"},{"$f":"IF(Language=\"EN\",$G309,IF(Language=\"DE\",$E309,$F309))","v":"Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis"},"NL_Result","Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis","Assurance dommages: résultat d'assurance attendu","Non-Life: Expected insurance result"]
[null,"_NL_CH_Direct",{"$f":"IF(Language=\"EN\",$G310,IF(Language=\"DE\",$E310,$F310))","v":"Schweizer Direktgeschäft"},"NL_CH_Direct","Schweizer Direktgeschäft","affaires suisses directes","Swiss insurance business"]
[null,"_NL_Non-CH_Direct",{"$f":"IF(Language=\"EN\",$G311,IF(Language=\"DE\",$E311,$F311))","v":"Ausländ. Direktgeschäft"},"NL_Non-CH_Direct","Ausländ. Direktgeschäft","affaires directes étrangères","Non-Swiss insurance business"]
[null,"_NL_RI",{"$f":"IF(Language=\"EN\",$G312,IF(Language=\"DE\",$E312,$F312))","v":"Aktive Rückversicherung"},"NL_RI","Aktive Rückversicherung","réassurance active","Active reinsurance business"]
[null,"_InsuranceResult",{"$f":"IF(Language=\"EN\",$G313,IF(Language=\"DE\",$E313,$F313))","v":"Erwartetes versicherungstechnisches Ergebnis"},"InsuranceResult","Erwartetes versicherungstechnisches Ergebnis","résultat d'assurance attendu","Expected insurance result"]
[null,"_T.16.01",null,"T.16.01","Übrige","autres","Other"]
[null,null,null,"T.16.02","Erwartetes versicherungstechnisches Ergebnis, diskontiert, inflationiert","résultat d'assurance attendu, actualisé, avec inflation","Expected insurance result, discounted, inflated"]
[null,null,null,"T.16.03","Erwartetes versicherungstechnisches Ergebnis, nicht diskontiert, inflationiert","résultat d'assurance attendu, non actualisé, avec inflation","Expected insurance result, undiscounted, inflated"]
[null,null,null,"T.16.04","Erwartetes versicherungstechnisches Ergebnis, nicht diskontiert, vor Inflationierung","résultat technique attendu, non actualisé, avant inflation","Expected insurance result, undiscounted, before inflation"]
[]
[null,{"$f":"\"_\" & $D319","v":"_NL_MVM"},{"$f":"IF(Language=\"EN\",$G319,IF(Language=\"DE\",$E319,$F319))","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,{"$f":"\"_\" & $D357","v":"_NL_Distr"},{"$f":"IF(Language=\"EN\",$G357,IF(Language=\"DE\",$E357,$F357))","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":"\"_\" & $D378","v":"_Input_Market_risk"},{"$f":"IF(Language=\"EN\",$G378,IF(Language=\"DE\",$E378,$F378))","v":"Schadenversicherung: Eingaben für das Marktrisikostandardmodell und die Aggregation"},"Input_Market_risk","Schadenversicherung: Eingaben für das Marktrisikostandardmodell und die Aggregation","Assurance dommages: entrées pour le modèle de risques de marché et pour l'agrégation","Non-Life: Input for market risk and aggregation"]
[null,"_Scenario",{"$f":"IF(Language=\"EN\",$G379,IF(Language=\"DE\",$E379,$F379))","v":"Szenario"},"Scenario","Szenario","Scénario","Scenario"]
[null,"_S2.1",{"$f":"IF(Language=\"EN\",$G380,IF(Language=\"DE\",$E380,$F380))","v":"S2.1 Ausfall der Rückversicherer "},"S2.1","S2.1 Ausfall der Rückversicherer ","S2.1 Défaillance du réassureur","S2.1 Default of the reinsurer"]
[null,"_PaymentPattern",{"$f":"IF(Language=\"EN\",$G381,IF(Language=\"DE\",$E381,$F381))","v":"Auszahlungsmuster"},"PaymentPattern","Auszahlungsmuster","cadence de paiement","payment pattern"]
[null,null,null,"T.19.01","I. Erwartete Zahlungsflüsse für PY (ohne UVG Renten), CY und URR zur Risikomessung der Zinssensivitäten","I. cash flows attendus pour PY (sans rentes UVG), CY et URR destinés à la mesure du risque des sensibilités aux taux d'intérêt","I. Expected cash flows for PY, CY & URR claims combined (UVG annuities excluded)  "]
[null,null,null,"T.19.02","Inkrementelle Zahlungen für PY, CY und URR in absoluten Beträgen pro Währung","paiements incrémentiels pour PY, CY, URR en montants absolus par monnaie","Incremental payments for PY, CY & URR claims in absolute amounts by currency"]
[null,null,null,"T.19.03","Total des erwarteten Zahlungsflusses","Total des cash flows attendus","Total expected cash flow"]
[null,null,null,"T.19.04",{"$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.19.09a","Link zu bisherigen Eingaben im Template, nicht diskontiert, inflationiert","liens à partir des entrées du template, non actualisé avec d'inflation","Link to hitherto existing inputs in the template, undiscounted, inflationed"]
[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.19.10a","Link zu bisherigen Eingaben im Template, diskontiert, inflationiert","liens à partir des entrées du template, actualisé avec d'inflation","Link to hitherto existing inputs in the template, discounted, inflationed"]
[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,"FDS_14","Erwartetes versicherungstechnisches Ergebnis inflationiert und nach Rezession","Résultat d'assurance attendu avev d'inflation et récession","Expected insurance result with inflation and post-recession"]
[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,{"$f":"\"_\" & $D469","v":"_NL_Tests"},{"$f":"IF(Language=\"EN\",$G469,IF(Language=\"DE\",$E469,$F469))","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 31.12.2022"}]
[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",3.3090413009736919E-2,3.2906848004618183E-2,3.2544721212995675E-2,3.2154270666949536E-2,3.179736075350581E-2,3.1495666024204505E-2,3.1259589754674577E-2,3.1095575832510658E-2,3.1008628637461788E-2,3.1003408622811257E-2,3.1074203354416019E-2,3.1179143302030532E-2,3.1278858465680681E-2,3.1343215626702614E-2,3.1347891507300885E-2,3.1278864078307267E-2,3.1148406987790311E-2,3.0971505324336457E-2,3.0759784574813986E-2,3.0522338444831654E-2,3.0266324996515159E-2,2.9997403987956694E-2,2.9720063067739444E-2,2.9437864683728998E-2,2.9153635443347037E-2,2.8869613035900521E-2,2.8587561403727868E-2,2.8308861842096134E-2,2.8034585629633346E-2,2.7765552332237764E-2,2.7502376884190216E-2,2.7245507799648738E-2,2.699525831852112E-2,2.6751831883916166E-2,2.6515343043522765E-2,2.6285834636296412E-2,2.606329194905066E-2,2.584765439091008E-2,2.5638825127044962E-2,2.5436679029329889E-2,2.5241069235190761E-2,2.5051832552938302E-2,2.4868793909349485E-2,2.4691770000893509E-2,2.4520572282091813E-2,2.4355009401726635E-2,2.4194889178944523E-2,2.4040020195942757E-2,2.389021307124306E-2,2.3745281467051127E-2]
[null,"EUR",6.8264611299250433E-2,6.759964540735619E-2,6.6064714382511713E-2,6.4250562102188269E-2,6.2412592587969717E-2,6.0645804624128052E-2,5.899798980614368E-2,5.7498220842243208E-2,5.6166605390030044E-2,5.5018499566021895E-2,5.4055968419482125E-2,5.3242769166919279E-2,5.2544740017108404E-2,5.1937276607188831E-2,5.1402126581999052E-2,5.0925387430328373E-2,5.0496210676543196E-2,5.0105936923644068E-2,4.9747502527433207E-2,4.9415022526800412E-2,4.9103490887799861E-2,4.880856062706207E-2,4.8526379467421332E-2,4.8253464863433626E-2,4.7986607484346688E-2,4.7722795691084396E-2,4.7459155863201596E-2,4.7192905028536236E-2,4.6921313374247875E-2,4.6641675031336982E-2,4.6352298117822377E-2,4.6055346028529787E-2,4.5753519738465531E-2,4.5449074602454065E-2,4.5143887016009465E-2,4.4839510905842372E-2,4.4537225747442122E-2,4.4238077479908933E-2,4.3942913434984243E-2,4.3652412198998292E-2,4.3367109169472506E-2,4.3087418442419922E-2,4.2813651564669097E-2,4.2546033602434585E-2,4.2284716908837616E-2,4.2029792916169484E-2,4.1781302231050477E-2,4.1539243270560355E-2,4.1303579643506394E-2,4.1074246452182273E-2]
[null,"USD",6.4226165853398465E-2,6.2796561214768731E-2,6.0291013845787944E-2,5.7529022163217647E-2,5.4861118941708531E-2,5.2414772717166436E-2,5.0248953401558216E-2,4.8394025676349317E-2,4.6866272267154452E-2,4.5674829084094259E-2,4.4806453564675275E-2,4.4182637312204065E-2,4.3733917131115074E-2,4.3411561677525023E-2,4.3180426542295036E-2,4.3014526581957258E-2,4.289419560567076E-2,4.280420961936926E-2,4.2732514726469661E-2,4.2669345758427291E-2,4.2606604184120433E-2,4.2537412393544916E-2,4.2455790904523338E-2,4.2356423399803944E-2,4.2234486222467282E-2,4.2085526594280553E-2,4.1905378874067756E-2,4.169011153858504E-2,4.1435999791396894E-2,4.1139520120109241E-2,4.0799979900081773E-2,4.0426652452033585E-2,4.0029762801155222E-2,3.9617913300828533E-2,3.9198299934537939E-2,3.8776907503873081E-2,3.835868472081172E-2,3.7947700292958464E-2,3.7547281220122297E-2,3.7160134649289578E-2,3.6788454732025633E-2,3.6434015982293566E-2,3.609825464413019E-2,3.5782339554385256E-2,3.5487233935457496E-2,3.5213749486907808E-2,3.4962594072802222E-2,3.4734414232448607E-2,3.4529833683854649E-2,3.4349488949152462E-2]
[null,"GBP",8.3502870543330499E-2,8.1875678718259959E-2,7.9102584343266891E-2,7.6072837239396396E-2,7.31648558529161E-2,7.0514417716783573E-2,6.8182212442785994E-2,6.6197354143482601E-2,6.457339761204306E-2,6.3316064650641435E-2,6.2407618726384895E-2,6.1762736341620439E-2,6.1306790226095753E-2,6.0987701105163827E-2,6.0768160555233042E-2,6.0620818096555729E-2,6.0525198295250826E-2,6.0465666842808741E-2,6.0430053942896356E-2,6.0408701580469293E-2,6.0393791194564228E-2,6.0378861162192488E-2,6.0358455543784162E-2,6.0327865483838838E-2,6.028293737739232E-2,6.0219930201712568E-2,6.0135409922089433E-2,6.0026172604381811E-2,5.988919041539198E-2,5.9721576445360469E-2,5.9522427636244046E-2,5.9297915402185097E-2,5.905493159873676E-2,5.8799278546219469E-2,5.853582953403258E-2,5.8268667839615595E-2,5.800120717790147E-2,5.773629604910413E-2,5.7476308109883689E-2,5.7223220421190213E-2,5.6978681203369241E-2,5.6744068541600745E-2,5.6520541323812346E-2,5.630908355375408E-2,5.6110543060833296E-2,5.5925665523953505E-2,5.5755124638051656E-2,5.5599549179068175E-2,5.5459547665879239E-2,5.5335731276979994E-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$16)","v":0.96796948980163944},{"$f":"(1+D8)^(-D$16)","v":0.93729799178977202},0.90839218183012915,0.88109258137962065,0.85512171829379247,0.83022451781918205,0.80616511151644044,0.78272393198050727,0.75969505645240842,0.73688376596868399,0.71418523232100084,0.69181592618649745,0.6700550879574243,0.6491648184986627,0.62939345770877986,0.61091688329613514,0.5936630541791168,0.57751076184021366,0.56235187131806585,0.54808989253192808,0.5346387080306727,0.5219214400347536,0.50986944151593239,0.49842139773030142,0.48752252610802399,0.477123863728036,0.46718163278575742,0.45765667551233374,0.44851395093951124,0.43972208673720337,0.43125298009263147,0.42308144226044386,0.41518488200145948,0.40754302365141865,0.40013765602754814,0.39295240879611359,0.38597255329387736,0.37918482512583557,0.37257726615478098,0.36613908375939813,0.3598605254701821,0.35373276729950259,0.3477478142665304,0.341898411781974,0.33617796670374878,0.33058047700493315,0.32510046911129126,0.31973294206888431,0.31447331779423149,0.30931739674134356]
[null,"EUR",{"$f":"(1+C9)^(-C$16)","v":0.93609765728715355},{"$f":"(1+D9)^(-D$16)","v":0.87737076326739283},0.82537116675003541,0.7795149469861482,0.73881201852139888,0.702389044856772,0.66947451591999996,0.6393855792698141,0.61151641043214644,0.58532793329274468,0.56040191549335738,0.53660926278682586,0.51389294059099611,0.49220063368368822,0.47148429770869749,0.45169976420608099,0.43280639300579626,0.41476676657478612,0.39754642156942682,0.38111361342877659,0.36543911035871507,0.35049601351119464,0.33625960056384646,0.32270719025950206,0.30981802577864298,0.29757317509521425,0.28595544671229983,0.27494931939258832,0.26454088469291259,0.25471780128541738,0.24546190064695739,0.23672862357667848,0.22847145406459363,0.22064901545048912,0.21322446535686437,0.20616496297599432,0.19944120002751342,0.19302698774589128,0.18689889317496239,0.18103591885411577,0.17541922069125651,0.17003185944273833,0.1648585817705199,0.15988562733068032,0.1551005587733347,0.15049211190850612,0.14605006362228734,0.14176511541758821,0.13762879070897363,0.13363334422568723]
[null,"USD",{"$f":"(1+C10)^(-C$16)","v":0.93964989030137613},{"$f":"(1+D10)^(-D$16)","v":0.88531886572170992},0.83892813189668791,0.7995227412673499,0.76563816733480095,0.73600096910910873,0.70950293774483053,0.68517845836950586,0.66218467842519368,0.63978412478075053,0.61745553572599055,0.59522668108663868,0.57323492887428196,0.55159583026617798,0.53040615448076611,0.50974653968677419,0.48968380871039202,0.47027299220974045,0.45155909665591126,0.43357864979953187,0.41636105222716474,0.39992976004995406,0.38430332065335854,0.36949628071590768,0.35551998332734969,0.34238326895969096,0.33009309323088437,0.31865507281753391,0.3080739694913408,0.29835412104899672,0.28947727107186588,0.2813409790767733,0.2738354454324024,0.26686545642161397,0.26034847281928403,0.25421295922354759,0.24839692376850089,0.24284664164726438,0.23751553919864363,0.23236321821805112,0.22735460269588531,0.22245919241010642,0.21765040974400399,0.21290502780016179,0.20820266936786527,0.2035253676005549,0.19885718039539482,0.19418385145957584,0.18949251191498201,0.18477141705024752]
[null,"GBP",{"$f":"(1+C11)^(-C$16)","v":0.92293248793936522},{"$f":"(1+D11)^(-D$16)","v":0.85436861177681633},0.79581441614044224,0.74581879666151019,0.70253471694607694,0.66442333297692924,0.63020610758090601,0.59882399788098473,0.56940269014730915,0.54122300371992671,0.51380350094154426,0.48715845996355739,0.46138953830904833,0.43657122293773004,0.41275549563355513,0.38997578711616054,0.36825032405476155,0.34758495814968421,0.32797555358337227,0.3094099981224015,0.29186989371144839,0.27533197431345813,0.259769291824126,0.24515220495708887,0.23144920091694701,0.21862757532835217,0.20665399216641628,0.19549494224710112,0.18511711610915441,0.17548770478584344,0.16656556460349164,0.15827788405072971,0.15055317972131727,0.14332975284837224,0.13655427656895031,0.1301805872206763,0.1241686503346827,0.11848367618975969,0.11309536339309628,0.10797725203885476,0.10310617064063443,9.8461763300475763E-2,9.4026085519606853E-2,8.978325872069047E-2,8.571917497783435E-2,8.1821244672831944E-2,7.807818084342355E-2,7.4479814886574291E-2,7.101693904848988E-2,6.7681171791569877E-2]
[null,{"$f":"B12","v":""},{"$f":"(1+C12)^(-C$16)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$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,{"$f":"C26+1","v":2},{"$f":"D26+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",7.6526080809879993E-4,1.8448489296021275E-3,2.9895513787836503E-3,4.3484684351802194E-3,5.8492936102978454E-3,7.3779514563740989E-3,8.9062338853576062E-3,1.049808784610673E-2,1.2134379176601984E-2,1.3775662774750286E-2,1.5323990723552505E-2,1.6608165316872814E-2,1.7684693504405713E-2,1.8592434533766244E-2,1.9358676626603399E-2,2.000334984240526E-2,2.0541889443274952E-2,2.0987078009274462E-2,2.1349904734988545E-2,2.1640074727598879E-2,2.1866381603857787E-2,2.2036988499231303E-2,2.215959668595624E-2,2.224138442400303E-2,2.2288908463583335E-2,2.2308019486865671E-2,2.2303786220609467E-2,2.2280462023662517E-2,2.2241594553632282E-2,2.2190147870337684E-2,2.2128601424287409E-2,2.2059030818599501E-2,2.1983174075842049E-2,2.1902486287199485E-2,2.1818184883930281E-2,2.1731287290318146E-2,2.1642642351127561E-2,2.1552956645012999E-2,2.1462816576913291E-2,2.1372706971602762E-2,2.1283026755852141E-2,2.1194102209653787E-2,2.1109320899835859E-2,2.1028399851979129E-2,2.095108128680101E-2,2.0877129877098E-2,2.0806330355423119E-2,2.0738485421269992E-2,2.0673413904910953E-2,2.0610949151905089E-2]
[null,"Diskontfaktoren j10/10-Zinskurve",{"$f":"(1+C28)^(-C26)","v":0.99923532436819318},0.99632048748577084,0.9910847043728076,0.98279358594533595,0.97125982205428951,0.95685328638748479,0.93981930478909848,0.91984792216382738,0.89713212593971092,0.87213032737039786,0.84595813478521742,0.82064792703448575,0.79621040142988431,0.77266947147741161,0.75005764366458905,0.72840753747016262,0.70774334607587341,0.6880746857589034,0.6693965939138663,0.65169080979070793,0.63492679866197199,0.61906250456842027,0.60404550963906156,0.58981659154024069,0.57631348111357017,0.56347420785087843,0.55124013454496223,0.53955820843223945,0.52838088921546322,0.51766556414519971,0.50737402483672978,0.497471999331555,{"$f":"(1+AI28)^(-AI26)","v":0.48792873360772016},0.47871661735829335,0.46981084940278606,0.46118913858149818,0.45283143641512291,0.44471969819803658,0.43683766953899222,0.42917069567216726,0.42170555113876979,0.41443028768809104,0.40728053707008061,0.40025413393756865,0.39334895029994527,0.38656289487868661,0.37989391247400695,0.37333998334242291,0.36689912258506741,0.36056937954654084]
[]
[null,{"$f":"_CPI_CH","v":"Verbraucherpreisinflation CHF"},2.4254074542620963E-2,1.824500501993187E-2,1.4146688501747162E-2,1.1428952040267948E-2,9.6924587109399329E-3,8.6422174610745195E-3,8.0635297763314018E-3,7.8020793561222046E-3,7.7482359901113185E-3,7.8250401162995864E-3,7.9791813708931514E-3,8.1743171053156871E-3,8.3861745353956962E-3,8.5989897741249877E-3,8.8029369837474558E-3,8.9922843147560716E-3,9.1640796233536381E-3,9.3172201416527045E-3,9.4517990094240556E-3,9.5686504974812348E-3,9.669037139725889E-3,9.7544376945200018E-3,9.8264063250301792E-3,9.8864817295962748E-3,9.9361309994570046E-3,9.9767173512697038E-3,1.0009484032261762E-2,1.0035548961207619E-2,1.0055906293089167E-2,1.0071432257014123E-2,1.0082893444848695E-2,1.0090956315515376E-2,1.009619709473486E-2,1.0099111540952332E-2,1.0100124250661535E-2,1.0099597315612607E-2,1.0097838238927181E-2,1.0095107079938215E-2,1.009162283817755E-2,1.0087569112030126E-2,1.0083099082022429E-2,1.0078339875885689E-2,1.0073396374921328E-2,1.0068354520419875E-2,1.0063284176203835E-2,1.0058241599552931E-2,1.0053271568394306E-2,1.0048409208073705E-2,1.0043681556531459E-2,1.0039108902385019E-2]
[null,{"$f":"_CHF_TrueInterest","v":"CHF-Kurve der realen Zinssätze"},{"$f":"C8-C31","v":8.8363384671159562E-3},{"$f":"D8-D31","v":1.4661842984686313E-2},{"$f":"E8-E31","v":1.8398032711248513E-2},{"$f":"F8-F31","v":2.0725318626681588E-2},2.2104902042565877E-2,2.2853448563129986E-2,2.3196059978343175E-2,2.3293496476388453E-2,2.326039264735047E-2,2.3178368506511671E-2,2.3095021983522868E-2,2.3004826196714845E-2,2.2892683930284985E-2,2.2744225852577626E-2,2.2544954523553429E-2,2.2286579763551195E-2,2.1984327364436673E-2,2.1654285182683752E-2,2.1307985565389931E-2,2.0953687947350419E-2,2.059728785678927E-2,2.0242966293436693E-2,1.9893656742709265E-2,1.9551382954132723E-2,1.9217504443890032E-2,1.8892895684630817E-2,1.8578077371466106E-2,1.8273312880888515E-2,1.7978679336544179E-2,1.769412007522364E-2,1.7419483439341521E-2,1.7154551484133362E-2,{"$f":"AI8-AI31","v":1.689906122378626E-2},1.6652720342963834E-2,1.641521879286123E-2,1.6186237320683805E-2,1.5965453710123478E-2,1.5752547310971865E-2,1.5547202288867412E-2,1.5349109917299764E-2,1.5157970153168332E-2,1.4973492677052613E-2,1.4795397534428156E-2,1.4623415480473634E-2,1.4457288105887978E-2,1.4296767802173704E-2,1.4141617610550217E-2,1.3991610987869052E-2,1.3846531514711602E-2,1.3706172564666108E-2]
[null,{"$f":"_CHF_TrueInterest_Diskont","v":"Diskontfaktoren CHF-Realzinskurve"},{"$f":"(1+C32)^(-C26)","v":0.99124105850455146},0.97130884260814376,0.94677622785342586,0.92122231718545955,0.89644292523054947,0.8732116426992651,0.85170262554794962,0.83176049250515882,0.81306360657428645,0.7952185468785139,0.77790096988347102,0.7611457190748453,0.74509055604852936,0.7298968549191539,0.71575410549305729,0.70280921478614067,0.69095218192908492,0.68003098797308259,0.66991881388811769,0.66050963148541653,0.65171451256349733,0.64345857666948458,0.6356784872794089,0.62832040855147586,0.62133834313413727,0.61469278201779354,0.60834960811368832,0.60227920515398892,0.59645573223031223,0.59085653172397368,0.5854616445882741,0.58025341204709213,{"$f":"(1+AI32)^(-AI26)","v":0.57521614692838641},0.57033586120515067,0.56560003901091538,0.56099744655078798,0.55651797204827513,0.55215249023581159,0.54789274698525003,0.54373126053944565,0.53966123649414399,0.53567649422636876,0.53177140290192759,0.52794082554224731,0.52418006990914467,0.52048484518892668,0.51685122363641289,0.51327560648338311,0.50975469353323055,0.50628545595779584]
[]
[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,{"$f":"_down","v":"nach unten"},-2.1804603403668965E-2,-4.0606751683411213E-2,-5.5681218368225593E-2,-6.6320501122980158E-2,-7.250248768311407E-2,-0.12473323063770403,-0.13040507137139656,-0.13259282670311345,-0.13170664952248934,-0.12840723300897727,-0.12391278557798957,-0.12001932571619145,-0.11653067422946384,-0.11327149072103793,-0.1100804039887503,-0.10686151404997546,-0.10375268981917118,-0.1005233328010503,-9.7276687767405945E-2,-9.4091250515242697E-2,-9.102304934008143E-2,-8.8107519755345143E-2,-8.5361655815481163E-2,-8.2788414120717413E-2,-8.0381216732638261E-2,-7.8127960356282389E-2,-7.6014641240639058E-2,-7.4028138552753198E-2,-7.2156646685822501E-2,-7.0389547038460121E-2,-6.8717291586870954E-2,-6.7131297224550968E-2,-6.5623849940598611E-2,-6.4188017990172708E-2,-6.2817573281786887E-2,-6.1506920268723286E-2,-6.0251031688311862E-2,-5.9045390543656595E-2,-5.7885937769643347E-2,-5.6769025068487633E-2,-5.5691372440737463E-2,-5.4650029975751191E-2,-5.3589563685027375E-2,-5.2515094408071283E-2,-5.1431118348631288E-2,-5.0341576771674446E-2,-4.9249918041733731E-2,-4.8159152841959985E-2,-4.707190332120964E-2,-4.5990446834614618E-2]
[null,{"$f":"_up","v":"nach oben"},-4.0545658038506294E-2,-7.691104083832323E-2,-0.10868012113995329,-0.13542277860065743,-0.15735321227971699,-0.12850654597588829,-0.13687708329015824,-0.14162486429381516,-0.14313729378363615,-0.14205960143316088,-0.13961406005332377,-0.13763609562806345,-0.13578324585318857,-0.13375249900633268,-0.13127148522895238,-0.12814782362351962,-0.12443512813592794,-0.12063099234237573,-0.11683851599204997,-0.11313566124665542,-0.10957756408302421,-0.10619843101003335,-0.10301372427065503,-0.10002466980629804,-9.7222869982135085E-2,-9.4594410534267259E-2,-9.2123574152072063E-2,-8.9795689637583609E-2,-8.7597562110242555E-2,-8.5517327692994027E-2,-8.3544321795483323E-2,-8.1668959779118588E-2,-7.9882628905836472E-2,-7.8177590572684752E-2,-7.6546891921363769E-2,-7.4984285988877797E-2,-7.348415963430327E-2,-7.2041468538916187E-2,-7.0651678634281734E-2,-6.9310713365259402E-2,-6.8014906243804629E-2,-6.6760958194618358E-2,-6.5491554190870105E-2,-6.421175179396077E-2,-6.2925985021201669E-2,-6.1638134023967117E-2,-6.0351587107530691E-2,-5.9069295931928834E-2,-5.7793824641155733E-2,-5.6527393586188912E-2]
[]
[null,"CHF Zeros  6-19 Y"]
[null,{"$f":"_down","v":"nach unten"},-3.1265834566553741E-2,-6.0016901354288277E-2,-8.5757704607761664E-2,-0.10797488859752524,-0.12679762856320032,-9.2900249773708921E-2,-9.9785795073985217E-2,-0.10409969746718473,-0.10613565845626582,-0.10645626191843127,-0.10624432319898347,-0.10476205110402403,-0.10166186086133611,-9.6639467624031306E-2,-8.9425714431108805E-2,-7.984637587234511E-2,-6.8024579675489028E-2,-5.457492843949141E-2,-3.9696117112983487E-2,-0.14159229187990874,-0.12787550144040105,-0.11558848792294218,-0.10468877443101776,-9.512502862857336E-2,-8.684231634585543E-2,-7.9786445522991134E-2,-7.3907646530295024E-2,-6.9163252656096075E-2,-6.5517984360391079E-2,-6.2943744414747815E-2,-6.1419516523215312E-2,-5.9975947179274958E-2,-5.8605764720115194E-2,-5.7302434531619151E-2,-5.6060085248161917E-2,-5.4873441946197643E-2,-5.3737765728801679E-2,-5.2648799143711122E-2,-5.1602716919596281E-2,-5.0596081544357185E-2,-4.9625803245908762E-2,-4.8689103970353531E-2,-4.7731475564928738E-2,-4.6758070014254915E-2,-4.5773414129859802E-2,-4.4781479256458645E-2,-4.3785743319385229E-2,-4.2789246052628294E-2,-4.1794638154670494E-2,-4.0804225037749386E-2]
[null,{"$f":"_up","v":"nach oben"},-3.1265834566553741E-2,-5.803007107227387E-2,-7.9641035690726114E-2,-9.5478280162106799E-2,-0.10561850945606155,-0.15739430011752287,-0.16390147211976336,-0.1659358652655013,-0.16404258084783041,-0.1590050180861966,-0.15212188155410034,-0.14738941336515488,-0.14452585915329175,-0.14328942495137231,-0.14347353270689234,-0.144951795411287,-0.14781842610015794,-0.15183390404568842,-0.15708481725215756,-6.7387922988913607E-2,-7.3451149841773922E-2,-7.8742897426863245E-2,-8.3271684479840569E-2,-8.7031776204039513E-2,-9.0007709204041164E-2,-9.2178709262869252E-2,-9.352301231580451E-2,-9.4021513863738748E-2,-9.365908445346155E-2,-9.242526913155602E-2,-9.0314928715814369E-2,-8.8307430013041421E-2,-8.6393749890907701E-2,-8.4565781303197585E-2,-8.2816240434498256E-2,-8.1138582859449804E-2,-7.9526927901996947E-2,-7.797599044747433E-2,-7.6481019522188942E-2,-7.5037743011796998E-2,-7.3642317942304303E-2,-7.2291285796074911E-2,-7.092647258995699E-2,-6.9552906990072272E-2,-6.8174994616959972E-2,-6.6796587715109157E-2,-6.5421047164370805E-2,-6.4051297672493956E-2,-6.2689876896170893E-2,-6.133897915603409E-2]
[]
[null,"CHF Zeros  20-50 Y"]
[null,{"$f":"_down","v":"nach unten"},-3.1265834566553741E-2,-5.9022495695998822E-2,-8.2692522542678448E-2,-0.10170100456571529,-0.11613810376049705,-0.12662876856830274,-0.13365419327265804,-0.13712399018332011,-0.1374370694873025,-0.13524656140171387,-0.13177290246421658,-0.13041878857931488,-0.13086245658914231,-0.13282355085890918,-0.13605717051380439,-0.14040629343196664,-0.14597072046548376,-0.15290379692683975,-0.16135159385567022,-5.3431119593353338E-2,-6.1833241078758872E-2,-6.9432758249544424E-2,-7.6217075666422329E-2,-8.2155704938579155E-2,-8.7205041479244239E-2,-9.1313314601062956E-2,-9.442572592996834E-2,-9.6489044072861185E-2,-9.7453461387078E-2,-9.7273751737466663E-2,-9.5910411128906858E-2,-9.4631528716455415E-2,-9.3429176485519405E-2,-9.2296177891848519E-2,-9.1226039561581707E-2,-9.0212888739842567E-2,-8.9251416062766431E-2,-8.8336823254835495E-2,-8.7464775377797621E-2,-8.6631357280105736E-2,-8.5833033917379509E-2,-8.5066614234668769E-2,-8.4247618369847288E-2,-8.3382743477682819E-2,-8.2477999148719561E-2,-8.1538776781718725E-2,-8.0569911964012753E-2,-7.9575740564841402E-2,-7.8560149175927685E-2,-7.7526620469085095E-2]
[null,{"$f":"_up","v":"nach oben"},-3.1265834566553741E-2,-5.9022495695998822E-2,-8.2692522542678448E-2,-0.10170100456571529,-0.11613810376049705,-0.12662876856830274,-0.13365419327265804,-0.13712399018332011,-0.1374370694873025,-0.13524656140171387,-0.13177290246421658,-0.12723594244927994,-0.12144432426341334,-0.1142449659697562,-0.10551318268341303,-9.5200952369587588E-2,-8.3502219885519424E-2,-7.0647007714435772E-2,-5.6838641130740331E-2,-0.13851953906240932,-0.12521582922334784,-0.11336744603675486,-0.10289917230326689,-9.3730848020747493E-2,-8.5781887539567003E-2,-7.8974820885034769E-2,-7.3238109603877999E-2,-6.85080138316711E-2,-6.4728482577161017E-2,-6.1850664256669796E-2,-5.9832514647782498E-2,-5.7917333496708134E-2,-5.6096557684630732E-2,-5.4362515179621484E-2,-5.2708328110217861E-2,-5.112782615809025E-2,-4.9615469227936748E-2,-4.8166278450258282E-2,-4.6775774661856007E-2,-4.5439923589921161E-2,-4.4155087039664448E-2,-4.2917979453313354E-2,-4.1690371716805175E-2,-4.0475569657632188E-2,-3.9276350252992975E-2,-3.8095028319987817E-2,-3.6933515202090594E-2,-3.5793370400824753E-2,-3.4675846989286774E-2,-3.3581931545452692E-2]
[]
[null,{"$f":"_ExchangeRates","v":"Wechselkurse per 31.12.2022"}]
[]
[null,{"$f":"_Currency","v":"Währung"},{"$f":"_Currency & \" / CHF\"","v":"Währung / CHF"}]
[null,"CHF",1]
[null,"EUR",0.94008199999999997]
[null,"USD",0.87827499999999992]
[null,"GBP",1.0068300000000001]
[null,"JPY",6.9834600000000004E-3]
[]
[]
[null,{"$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"},{"$f":"1-C67","v":0.99}]
[]
[null,{"$f":"VLOOKUP(\"T.05.06\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rezession - Annahmen - Reduktion des erwarteten versicherungstechnischen Ergebnisses in % "}]
[]
[null,{"$f":"VLOOKUP(\"T.05.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Reduktion Erwartetes Ergebnis"}]
[null,"Total",-0.25]

{"sheet":"Inflationparam","index":5,"n_rows":71,"n_cols":54,"rows_kept":71,"cut":false,"hidden":false,"merged":[[10,3,10,4]]}
["5*",{"$f":"_Inflationparameter","v":"Inflation Parameter"}]
[]
[null,"Inflationsraten und und kumulierte Inflationsfaktoren für EUR Konsumentenpreisindex"]
[]
[null,{"$f":"_year","v":"Jahr"},null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
[null,"Modifikation der Verbraucherpreisinflation CHF",null,0.03,0.05,0.06,0.05,0.03,2.4E-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]
[null,"Modifikation der Verbraucherpreisinflation EUR",null,7.0000000000000007E-2,8.5000000000000006E-2,0.1,0.08,0.05,0.03,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"StandRe g factor by LOB and treaty type proportional and non-proportional"]
[]
[null,null,null,"g factor"]
[null,{"$f":"_number","v":"Nr."},"LOB","proportional (prop)","non-propotional (NP)"]
[null,1,"Accident and Health",1.3,1.5]
[null,2,"Motor",1.2,1.8]
[null,3,"Marine, Aviation and Other Transport",1,1.1000000000000001]
[null,4,"Property",1.1000000000000001,1.2]
[null,5,"Financial Losses",0.8,1.2]
[null,6,"General Liability",1.1499999999999999,1.5]
[null,7,"Other Non-Life",1,1.5]
[]
[null,{"$f":"_InflationFactors","v":"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro SST-Standardversicherungsbranche"}]
[]
[]
[null,{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
[null,1,{"$f":"_MTPL","v":"MFH"},{"$f":"(1+$D$14*D$6)","v":1.036},{"$f":"D25*(1+$D$14*E$6)","v":1.09816},1.1772275200000002,1.2478611712000003,1.2927841733632004,1.3300163575560604,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,{"$f":"AJ25*(1+$D$14*AK$6)","v":1.3459765538467332},1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332]
[null,2,{"$f":"_MOD","v":"MFK"},{"$f":"(1+$D$14*D$6)","v":1.036},{"$f":"D26*(1+$D$14*E$6)","v":1.09816},1.1772275200000002,1.2478611712000003,1.2927841733632004,1.3300163575560604,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,{"$f":"AJ26*(1+$D$14*AK$6)","v":1.3459765538467332},1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332,1.3459765538467332]
[null,3,{"$f":"_Fire","v":"Sach"},{"$f":"(1+$D$16*D$6)","v":1.0329999999999999},{"$f":"D27*(1+$D$16*E$6)","v":1.0898149999999998},1.1617427899999999,1.2256386434499997,1.2660847186838495,1.2995093552571031,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,{"$f":"AJ27*(1+$D$16*AK$6)","v":1.313803958164931},1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931]
[null,"3b","(Elementarschadenpool)",{"$f":"(1+$D$16*D$6)","v":1.0329999999999999},{"$f":"D28*(1+$D$16*E$6)","v":1.0898149999999998},1.1617427899999999,1.2256386434499997,1.2660847186838495,1.2995093552571031,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,{"$f":"AJ28*(1+$D$16*AK$6)","v":1.313803958164931},1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931,1.313803958164931]
[null,4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"(1+$D$18*D$6)","v":1.0345},{"$f":"D29*(1+$D$18*E$6)","v":1.09398375},1.16946862875,1.2367130749031252,1.2793796759872831,1.3146905550445322,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,{"$f":"AJ29*(1+$D$18*AK$6)","v":1.3298094964275444},1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444,1.3298094964275444]
[null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},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,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"(1+$D$13*D$6)","v":1.0389999999999999},{"$f":"D32*(1+$D$13*E$6)","v":1.1065349999999998},1.1928447299999998,1.2703796374499998,1.3199244433105497,1.3611060859418387,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,{"$f":"AJ32*(1+$D$13*AK$6)","v":1.3788004650590824},1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824]
[null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"(1+$D$19*D$6)","v":1.03},{"$f":"D33*(1+$D$19*E$6)","v":1.0815000000000001},{"$f":"E33*(1+$D$19*F$6)","v":1.1463900000000002},1.2037095000000002,1.2398207850000003,1.2695764838400003,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004]
[null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"(1+$D$13*D$6)","v":1.0389999999999999},{"$f":"D34*(1+$D$13*E$6)","v":1.1065349999999998},1.1928447299999998,1.2703796374499998,1.3199244433105497,1.3611060859418387,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,{"$f":"AJ34*(1+$D$13*AK$6)","v":1.3788004650590824},1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824,1.3788004650590824]
[null,9,{"$f":"_Marine","v":"Transport"},{"$f":"(1+$D$15*D$6)","v":1.03},{"$f":"D35*(1+$D$15*E$6)","v":1.0815000000000001},1.1463900000000002,1.2037095000000002,1.2398207850000003,1.2695764838400003,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,{"$f":"AJ35*(1+$D$15*AK$6)","v":1.2822722486784004},1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004]
[null,10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"(1+$D$15*D$6)","v":1.03},{"$f":"D36*(1+$D$15*E$6)","v":1.0815000000000001},1.1463900000000002,1.2037095000000002,1.2398207850000003,1.2695764838400003,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,{"$f":"AJ36*(1+$D$15*AK$6)","v":1.2822722486784004},1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004]
[null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"(1+$D$17*D$6)","v":1.024},{"$f":"D37*(1+$D$17*E$6)","v":1.0649600000000001},1.1160780800000001,1.1607212032000001,1.1885785120768,1.2113992195086747,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,{"$f":"AJ37*(1+$D$17*AK$6)","v":1.221090413264744},1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744,1.221090413264744]
[null,12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"(1+$D$19*D$6)","v":1.03},{"$f":"D38*(1+$D$19*E$6)","v":1.0815000000000001},1.1463900000000002,1.2037095000000002,1.2398207850000003,1.2695764838400003,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,{"$f":"AJ38*(1+$D$19*AK$6)","v":1.2822722486784004},1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004]
[null,13,{"$f":"_Others","v":"Andere"},{"$f":"(1+$D$19*D$6)","v":1.03},{"$f":"D39*(1+$D$19*E$6)","v":1.0815000000000001},1.1463900000000002,1.2037095000000002,1.2398207850000003,1.2695764838400003,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,{"$f":"AJ39*(1+$D$19*AK$6)","v":1.2822722486784004},1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004,1.2822722486784004]
[]
[null,"5a_1",{"$f":"_AccMandatory & \" \" & _KurzFrist","v":"UVG Kurzfristleistungen"},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,"5a_2",{"$f":"_AccMandatory & \" \" & _LangFrist","v":"UVG Langfristleistungen"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"_Inflationfactors_NonCH","v":"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Nichtschweizer Direktgeschäft"}]
[]
[null,{"$f":"_Non_CH_lookup","v":"Inflationssegment für Non_CH-Direct"},"LOB",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
[null,"A&H","Accident and Health",{"$f":"(1+$D13*D$7)","v":1.091},{"$f":"D47*(1+$D13*E$7)","v":1.2115555},1.3690577149999998,1.51143971736,1.6096832989884,1.6724609476489476,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,{"$f":"AJ47*(1+$D13*AK$7)","v":1.6942029399683838},1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838]
[null,"Motor","Motor",1.0840000000000001,{"$f":"D48*(1+$D14*E$7)","v":1.1945680000000001},1.3379161600000002,1.4663561113600003,1.5543374780416004,1.6102936272510981,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,{"$f":"AJ48*(1+$D14*AK$7)","v":1.6296171507781114},1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114]
[null,"MAT","Marine, Aviation and Other Transport",1.07,{"$f":"D49*(1+$D15*E$7)","v":1.1609499999999999},1.277045,1.3792086000000001,1.4481690300000001,1.4916141009000001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,{"$f":"AJ49*(1+$D15*AK$7)","v":1.5065302419090001},1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001]
[null,"Sach","Property",1.077,{"$f":"D50*(1+$D16*E$7)","v":1.1776994999999999},1.3072464450000001,1.4222841321600002,1.5005097594288002,1.5500265814899505,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,{"$f":"AJ50*(1+$D16*AK$7)","v":1.5670768738863399},1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399]
[null,"Fin","Financial Losses",1.056,{"$f":"D51*(1+$D17*E$7)","v":1.1278080000000001},1.2180326400000003,1.2959867289600004,1.3478261981184005,1.3801740268732421,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,{"$f":"AJ51*(1+$D17*AK$7)","v":1.391215419088228},1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228]
[null,"GL","General Liability",1.0805,{"$f":"D52*(1+$D18*E$7)","v":1.186118875},1.322522545625,1.4441946198225002,1.5272358104622941,1.5799254459232432,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,{"$f":"AJ52*(1+$D18*AK$7)","v":1.5980945885513607},1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607]
[null,"Other","Other Non-Life",1.07,{"$f":"D53*(1+$D19*E$7)","v":1.1609499999999999},1.277045,1.3792086000000001,1.4481690300000001,1.4916141009000001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,{"$f":"AJ53*(1+$D19*AK$7)","v":1.5065302419090001},1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001]
[]
[null,{"$f":"_Inflationfactors_ARI","v":"Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Aktive Rückversicherung"}]
[]
[null,{"$f":"_ARI_lookup","v":"Inflationssegment für ActiveRI"},"LOB","Treaty_Type",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
[null,"ARI_A&H_prop","Accident and Health","prop",{"$f":"(1+$D13*D$7)","v":1.091},{"$f":"E58*(1+$D13*E$7)","v":1.2115555},1.3690577149999998,1.51143971736,1.6096832989884,1.6724609476489476,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,{"$f":"AK58*(1+$D13*AK$7)","v":1.6942029399683838},1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838,1.6942029399683838]
[null,"ARI_Motor_prop","Motor","prop",1.0840000000000001,{"$f":"E59*(1+$D14*E$7)","v":1.1945680000000001},1.3379161600000002,1.4663561113600003,1.5543374780416004,1.6102936272510981,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,{"$f":"AK59*(1+$D14*AK$7)","v":1.6296171507781114},1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114]
[null,"ARI_MAT_prop","Marine, Aviation and Other Transport","prop",1.07,{"$f":"E60*(1+$D15*E$7)","v":1.1609499999999999},1.277045,1.3792086000000001,1.4481690300000001,1.4916141009000001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,{"$f":"AK60*(1+$D15*AK$7)","v":1.5065302419090001},1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001]
[null,"ARI_Sach_prop","Property","prop",1.077,{"$f":"E61*(1+$D16*E$7)","v":1.1776994999999999},1.3072464450000001,1.4222841321600002,1.5005097594288002,1.5500265814899505,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,{"$f":"AK61*(1+$D16*AK$7)","v":1.5670768738863399},1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399]
[null,"ARI_Fin_prop","Financial Losses","prop",1.056,{"$f":"E62*(1+$D17*E$7)","v":1.1278080000000001},1.2180326400000003,1.2959867289600004,1.3478261981184005,1.3801740268732421,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,{"$f":"AK62*(1+$D17*AK$7)","v":1.391215419088228},1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228,1.391215419088228]
[null,"ARI_GL_prop","General Liability","prop",1.0805,{"$f":"E63*(1+$D18*E$7)","v":1.186118875},1.322522545625,1.4441946198225002,1.5272358104622941,1.5799254459232432,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,{"$f":"AK63*(1+$D18*AK$7)","v":1.5980945885513607},1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607,1.5980945885513607]
[null,"ARI_Other_prop","Other Non-Life","prop",1.07,{"$f":"E64*(1+$D19*E$7)","v":1.1609499999999999},1.277045,1.3792086000000001,1.4481690300000001,1.4916141009000001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,{"$f":"AK64*(1+$D19*AK$7)","v":1.5065302419090001},1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001,1.5065302419090001]
[null,"ARI_A&H_NP","Accident and Health","NP",{"$f":"(1+$E13*D$7)","v":1.105},{"$f":"E65*(1+$E13*E$7)","v":1.2458874999999998},1.4327706249999996,1.6047030999999998,1.7250558324999998,1.8026833449624997,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,{"$f":"AK65*(1+$E13*AK$7)","v":1.8297235951369371},1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371]
[null,"ARI_Motor_NP","Motor","NP",1.1260000000000001,{"$f":"E66*(1+$E14*E$7)","v":1.2982780000000003},1.5319680400000002,1.7525714377600004,1.9103028671584006,2.0134592219849545,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,{"$f":"AK66*(1+$E14*AK$7)","v":2.0497014879806836},2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836,2.0497014879806836]
[null,"ARI_MAT_NP","Marine, Aviation and Other Transport","NP",1.077,{"$f":"E67*(1+$E15*E$7)","v":1.1776994999999999},1.3072464450000001,1.4222841321600002,1.5005097594288002,1.5500265814899505,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,{"$f":"AK67*(1+$E15*AK$7)","v":1.5670768738863399},1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399,1.5670768738863399]
[null,"ARI_Sach_NP","Property","NP",1.0840000000000001,{"$f":"E68*(1+$E16*E$7)","v":1.1945680000000001},1.3379161600000002,1.4663561113600003,1.5543374780416004,1.6102936272510981,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,{"$f":"AK68*(1+$E16*AK$7)","v":1.6296171507781114},1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114]
[null,"ARI_Fin_NP","Financial Losses","NP",1.0840000000000001,{"$f":"E69*(1+$E17*E$7)","v":1.1945680000000001},1.3379161600000002,1.4663561113600003,1.5543374780416004,1.6102936272510981,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,{"$f":"AK69*(1+$E17*AK$7)","v":1.6296171507781114},1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114,1.6296171507781114]
[null,"ARI_GL_NP","General Liability","NP",1.105,{"$f":"E70*(1+$E18*E$7)","v":1.2458874999999998},1.4327706249999996,1.6047030999999998,1.7250558324999998,1.8026833449624997,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,{"$f":"AK70*(1+$E18*AK$7)","v":1.8297235951369371},1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371]
[null,"ARI_Other_NP","Other Non-Life","NP",1.105,{"$f":"E71*(1+$E19*E$7)","v":1.2458874999999998},1.4327706249999996,1.6047030999999998,1.7250558324999998,1.8026833449624997,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,{"$f":"AK71*(1+$E19*AK$7)","v":1.8297235951369371},1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371,1.8297235951369371]

{"sheet":"NL_LOB","index":6,"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":7,"n_rows":71,"n_cols":55,"rows_kept":71,"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$17)","v":0.88462190152253595},{"$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$17)","v":0.96289776638563451},{"$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$17)","v":0.95279306764757488},1.5039099999999999,null,0.59967999999999999,0.33211000000000002,4.8989999999999999E-2,1.209E-2,3.7799999999999999E-3,1.2700000000000001E-3,5.9000000000000003E-4,4.0000000000000002E-4,4.6999999999999999E-4,4.0999999999999999E-4,1.2999999999999999E-4,3.0000000000000001E-5,2.0000000000000002E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5]
[4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"SUMPRODUCT($F15:$BC15,Inputparam!$C$17:$AZ$17)","v":0.88885652909028523},4.0871400000000007,null,0.29262999999999983,0.26363999999999999,0.10904,6.7169999999999994E-2,5.04E-2,3.78E-2,3.6990000000000002E-2,2.4039999999999999E-2,1.5709999999999998E-2,1.848E-2,1.405E-2,1.073E-2,8.1700000000000002E-3,7.4799999999999997E-3,6.2599999999999999E-3,5.2700000000000004E-3,4.4600000000000004E-3,3.79E-3,3.2299999999999998E-3,2.7699999999999999E-3,2.3800000000000002E-3,2.0500000000000002E-3,1.7799999999999999E-3,1.5399999999999999E-3,1.34E-3,1.17E-3,1.0300000000000001E-3,8.9999999999999998E-4,7.9000000000000001E-4,6.9999999999999999E-4,6.2E-4,5.5000000000000003E-4,4.8000000000000001E-4,4.2999999999999999E-4,3.8000000000000002E-4,3.4000000000000002E-4,2.9999999999999997E-4,2.7E-4,2.4000000000000001E-4,2.2000000000000001E-4,2.0000000000000001E-4,1.8000000000000001E-4]
["5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"SUMPRODUCT($F16:$BC16,Inputparam!$C$17:$AZ$17)","v":0.92465216542683348},2.6657999999999999,null,0.48727000000000009,0.27561999999999998,6.0769999999999998E-2,3.7859999999999998E-2,3.3309999999999999E-2,2.4160000000000001E-2,2.0129999999999999E-2,1.239E-2,8.8999999999999999E-3,8.2900000000000005E-3,7.0299999999999998E-3,3.2399999999999998E-3,2.7000000000000001E-3,2.4399999999999999E-3,1.7600000000000001E-3,1.4599999999999999E-3,1.2199999999999999E-3,1.0399999999999999E-3,9.1E-4,7.9000000000000001E-4,6.9999999999999999E-4,6.3000000000000003E-4,5.6999999999999998E-4,5.0000000000000001E-4,4.6000000000000001E-4,4.2999999999999999E-4,4.0000000000000002E-4,3.6999999999999999E-4,3.5E-4,3.3E-4,3.1E-4,2.9E-4,2.7999999999999998E-4,2.5999999999999998E-4,2.5000000000000001E-4,2.4000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.3999999999999999E-4]
["5a_1",{"$f":"_AccMandatory & \" \" & _KurzFrist","v":"UVG Kurzfristleistungen"},{"$f":"SUMPRODUCT($F17:$BC17,Inputparam!$C$17:$AZ$17)","v":0.94644703129615604},1.7482600000000004,null,0.57739000000000007,0.31240000000000001,4.9250000000000002E-2,2.0899999999999998E-2,1.158E-2,6.8300000000000001E-3,4.9300000000000004E-3,3.8E-3,2.7599999999999999E-3,2.63E-3,2.5500000000000002E-3,1.1000000000000001E-3,1.1199999999999999E-3,1.0300000000000001E-3,5.1000000000000004E-4,3.6999999999999999E-4,2.5999999999999998E-4,1.9000000000000001E-4,1.3999999999999999E-4,1E-4,6.9999999999999994E-5,5.0000000000000002E-5,4.0000000000000003E-5]
["5a_2",{"$f":"_AccMandatory & \" \" & _LangFrist","v":"UVG Langfristleistungen"},{"$f":"SUMPRODUCT($F18:$BC18,Inputparam!$C$17:$AZ$17)","v":0.82525030112448472},6.8513990000000007,null,7.6300999999999508E-2,0.10791100000000001,0.113328,0.115176,0.13239799999999999,0.103195,8.9431999999999998E-2,5.1589000000000003E-2,3.6875999999999999E-2,3.4085999999999998E-2,2.7451E-2,1.2976E-2,9.9019999999999993E-3,8.8730000000000007E-3,7.4790000000000004E-3,6.4219999999999998E-3,5.5960000000000003E-3,4.9370000000000004E-3,4.3990000000000001E-3,3.9550000000000002E-3,3.5820000000000001E-3,3.2650000000000001E-3,2.993E-3,2.758E-3,2.5530000000000001E-3,2.372E-3,2.212E-3,2.0699999999999998E-3,1.9430000000000001E-3,1.828E-3,1.7240000000000001E-3,1.6310000000000001E-3,1.5449999999999999E-3,1.467E-3,1.395E-3,1.33E-3,1.2689999999999999E-3,1.2130000000000001E-3,1.1609999999999999E-3,1.1119999999999999E-3,1.067E-3,1.0250000000000001E-3,9.859999999999999E-4,9.4899999999999997E-4,9.1500000000000001E-4,8.8199999999999997E-4,8.52E-4,8.2299999999999995E-4,7.9600000000000005E-4]
["5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},{"$f":"SUMPRODUCT($F19:$BC19,Inputparam!$C$17:$AZ$17)","v":0.65577510344492596},16.116,null,4.2000000000000003E-2,4.1000000000000002E-2,0.04,3.9E-2,3.9E-2,3.7999999999999999E-2,3.6999999999999998E-2,3.5999999999999997E-2,3.5000000000000003E-2,3.4000000000000002E-2,3.3000000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.1E-2,0.03,2.9000000000000001E-2,2.8000000000000001E-2,2.7E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.4E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7999999999999999E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3,3.0000000000000001E-3,2E-3,2E-3,2E-3,2E-3,1E-3,1E-3]
[6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"SUMPRODUCT($F20:$BC20,Inputparam!$C$17:$AZ$17)","v":0.93390816433361656},2.2099900000000003,null,0.46574000000000015,0.31447999999999998,8.3180000000000004E-2,4.7309999999999998E-2,2.9069999999999999E-2,1.8409999999999999E-2,1.0789999999999999E-2,7.9799999999999992E-3,6.2599999999999999E-3,4.1099999999999999E-3,3.2100000000000002E-3,1.9499999999999999E-3,1.8400000000000001E-3,1.25E-3,9.5E-4,7.2999999999999996E-4,5.5999999999999995E-4,4.4000000000000002E-4,3.4000000000000002E-4,2.7E-4,2.2000000000000001E-4,1.7000000000000001E-4,1.3999999999999999E-4,1.1E-4,9.0000000000000006E-5,6.9999999999999994E-5,6.0000000000000002E-5,5.0000000000000002E-5,4.0000000000000003E-5,3.0000000000000001E-5,3.0000000000000001E-5,2.0000000000000002E-5,2.0000000000000002E-5,2.0000000000000002E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5]
[7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},{"$f":"SUMPRODUCT($F21:$BC21,Inputparam!$C$17:$AZ$17)","v":0.94796244722700096},1.6579999999999999,null,0.441,0.46,9.9000000000000005E-2]
[8,{"$f":"_Health_Individual","v":"Einzelkranken"},{"$f":"SUMPRODUCT($F22:$BC22,Inputparam!$C$17:$AZ$17)","v":0.94947016379523641},1.61,null,0.5,0.4,0.09,0.01]
[9,{"$f":"_Marine","v":"Transport"},{"$f":"SUMPRODUCT($F23:$BC23,Inputparam!$C$17:$AZ$17)","v":0.94602954079767698},1.7341000000000002,null,0.45600000000000007,0.42949999999999999,8.3500000000000005E-2,1.41E-2,6.4999999999999997E-3,5.8999999999999999E-3,8.9999999999999998E-4,6.9999999999999999E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.0000000000000001E-4,5.0000000000000001E-4,4.0000000000000002E-4,2.0000000000000001E-4,1E-4]
[10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"SUMPRODUCT($F24:$BC24,Inputparam!$C$17:$AZ$17)","v":0.93879577802088876},{"$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$17)","v":0.93329330786357556},2.1758999999999995,null,0.25150000000000006,0.49220000000000003,0.19939999999999999,3.0499999999999999E-2,5.1999999999999998E-3,4.0000000000000001E-3,3.3E-3,2.8E-3,2.3999999999999998E-3,2.0999999999999999E-3,1.9E-3,1.6999999999999999E-3,1.6000000000000001E-3,1.4E-3]
[12,{"$f":"_Legal","v":"Rechtsschutz"},{"$f":"SUMPRODUCT($F26:$BC26,Inputparam!$C$17:$AZ$17)","v":0.92120332830875529},2.6685000000000008,null,0.36060000000000025,0.30120000000000002,0.13170000000000001,6.8900000000000003E-2,4.2200000000000001E-2,2.6499999999999999E-2,1.7399999999999999E-2,1.3100000000000001E-2,9.4999999999999998E-3,7.7000000000000002E-3,5.4000000000000003E-3,5.0000000000000001E-3,2.8999999999999998E-3,3.0999999999999999E-3,3.5000000000000001E-3,5.0000000000000001E-4,2.9999999999999997E-4,2.0000000000000001E-4,1E-4,1E-4,1E-4,0]
[13,{"$f":"_Others","v":"Andere"},{"$f":"SUMPRODUCT($F27:$BC27,Inputparam!$C$17:$AZ$17)","v":0.96339322405549999},{"$f":"SUMPRODUCT(F27:BC27,$F$10:$BC$10+1)","v":1.1499000000000001},null,0.85840000000000005,0.1366,2.7000000000000001E-3,1.4E-3,8.0000000000000004E-4,1E-4]
[]
[null,"CY - Inflated Pattern"]
[]
[null,null,{"$f":"_Inflation_Factor_CY_default","v":"Default Inflationsfaktor für CY "},null,null,{"$f":"_year","v":"Jahr"}]
[{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},null,null,null,{"$f":"current_year","v":2023},{"$f":"F32+1","v":2024},{"$f":"G32+1","v":2025},{"$f":"H32+1","v":2026},{"$f":"I32+1","v":2027},{"$f":"J32+1","v":2028},{"$f":"K32+1","v":2029},{"$f":"L32+1","v":2030},{"$f":"M32+1","v":2031},{"$f":"N32+1","v":2032},{"$f":"O32+1","v":2033},{"$f":"P32+1","v":2034},{"$f":"Q32+1","v":2035},{"$f":"R32+1","v":2036},{"$f":"S32+1","v":2037},{"$f":"T32+1","v":2038},{"$f":"U32+1","v":2039},{"$f":"V32+1","v":2040},{"$f":"W32+1","v":2041},{"$f":"X32+1","v":2042},{"$f":"Y32+1","v":2043},{"$f":"Z32+1","v":2044},{"$f":"AA32+1","v":2045},{"$f":"AB32+1","v":2046},{"$f":"AC32+1","v":2047},{"$f":"AD32+1","v":2048},{"$f":"AE32+1","v":2049},{"$f":"AF32+1","v":2050},{"$f":"AG32+1","v":2051},{"$f":"AH32+1","v":2052},{"$f":"AI32+1","v":2053},{"$f":"AJ32+1","v":2054},{"$f":"AK32+1","v":2055},{"$f":"AL32+1","v":2056},{"$f":"AM32+1","v":2057},{"$f":"AN32+1","v":2058},{"$f":"AO32+1","v":2059},{"$f":"AP32+1","v":2060},{"$f":"AQ32+1","v":2061},{"$f":"AR32+1","v":2062},{"$f":"AS32+1","v":2063},{"$f":"AT32+1","v":2064},{"$f":"AU32+1","v":2065},{"$f":"AV32+1","v":2066},{"$f":"AW32+1","v":2067},{"$f":"AX32+1","v":2068},{"$f":"AY32+1","v":2069},{"$f":"AZ32+1","v":2070},{"$f":"BA32+1","v":2071},{"$f":"BB32+1","v":2072}]
[]
[1,{"$f":"_MTPL","v":"MFH"},{"$f":"SUM(F34:BC34)","v":1.1387661937804618},null,null,{"$f":"OFFSET(F$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.46982600000000024},{"$f":"OFFSET(G$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.22973507200000001},{"$f":"OFFSET(H$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.6866523136000014E-2},{"$f":"OFFSET(I$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.3550354874880008E-2},{"$f":"OFFSET(J$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.4388059011461129E-2},{"$f":"OFFSET(K$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.0723377859544994E-2},{"$f":"OFFSET(L$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.9342288873858785E-2},{"$f":"OFFSET(M$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.4227577969241194E-2},{"$f":"OFFSET(N$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.1401027206163058E-2},{"$f":"OFFSET(O$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.790148816616155E-2},{"$f":"OFFSET(P$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7363097544622858E-2},{"$f":"OFFSET(Q$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4940339747698738E-2},{"$f":"OFFSET(R$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0364019464619846E-2},{"$f":"OFFSET(S$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0767812430773866E-2},{"$f":"OFFSET(T$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.9602264984658267E-3},{"$f":"OFFSET(U$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.0180429107731136E-3},{"$f":"OFFSET(V$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.2104569784650725E-3},{"$f":"OFFSET(W$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.5374687015417061E-3},{"$f":"OFFSET(X$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.9990780800030126E-3},{"$f":"OFFSET(Y$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.3260898030796462E-3},{"$f":"OFFSET(Z$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.9222968369256265E-3},{"$f":"OFFSET(AA$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.3839062153869331E-3},{"$f":"OFFSET(AB$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.9801132492329134E-3},{"$f":"OFFSET(AC$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.7109179384635666E-3},{"$f":"OFFSET(AD$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.3071249723095461E-3},{"$f":"OFFSET(AE$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.0379296615401994E-3},{"$f":"OFFSET(AF$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.768734350770853E-3},{"$f":"OFFSET(AG$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.4995390400015063E-3},{"$f":"OFFSET(AH$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.3649413846168329E-3},{"$f":"OFFSET(AI$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.0957460738474862E-3},{"$f":"OFFSET(AJ$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.9611484184628133E-3},{"$f":"OFFSET(AK$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.8265507630781395E-3},{"$f":"OFFSET(AL$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5573554523087932E-3},{"$f":"OFFSET(AM$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.4227577969241198E-3},{"$f":"OFFSET(AN$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.2881601415394464E-3},{"$f":"OFFSET(AO$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.153562486154773E-3},{"$f":"OFFSET(AP$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0189648307700997E-3},{"$f":"OFFSET(AQ$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0189648307700997E-3},{"$f":"OFFSET(AR$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.8843671753854265E-3},{"$f":"OFFSET(AS$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7497695200007532E-3},{"$f":"OFFSET(AT$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7497695200007532E-3},{"$f":"OFFSET(AU$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6151718646160798E-3},{"$f":"OFFSET(AV$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A34,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A34,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[2,{"$f":"_MOD","v":"MFK"},{"$f":"SUM(F35:BC35)","v":1.0463598901337883},null,null,{"$f":"OFFSET(F$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.86920399999999998},{"$f":"OFFSET(G$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.17274056800000001},{"$f":"OFFSET(H$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.6494053120000006E-3},{"$f":"OFFSET(I$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.7435835136000005E-4},{"$f":"OFFSET(J$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.585568346726401E-4},{"$f":"OFFSET(K$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3300163575560603E-4},{"$f":"OFFSET(L$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(M$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(N$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(O$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(P$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Q$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(R$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(S$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(T$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(U$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(V$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(W$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(X$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Y$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Z$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AA$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A35,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A35,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[3,{"$f":"_Fire","v":"Sach"},1.0623085394821947,null,null,{"$f":"OFFSET(F$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.61946943999999993},{"$f":"OFFSET(G$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.36193845964999993},{"$f":"OFFSET(H$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.6913779282099994E-2},{"$f":"OFFSET(I$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4817971199310496E-2},{"$f":"OFFSET(J$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.7858002366249512E-3},{"$f":"OFFSET(K$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6503768811765211E-3},{"$f":"OFFSET(L$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.7514433531730936E-4},{"$f":"OFFSET(M$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.2552158326597245E-4},{"$f":"OFFSET(N$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.174878603375176E-4},{"$f":"OFFSET(O$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.3865962284762171E-4},{"$f":"OFFSET(P$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7079451456144103E-4},{"$f":"OFFSET(Q$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.9414118744947928E-5},{"$f":"OFFSET(R$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.6276079163298621E-5},{"$f":"OFFSET(S$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3138039581649311E-5},{"$f":"OFFSET(T$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3138039581649311E-5},{"$f":"OFFSET(U$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3138039581649311E-5},{"$f":"OFFSET(V$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(W$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(X$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Y$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Z$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AA$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A36,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A36,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[4,{"$f":"_GL","v":"Haftpflicht"},1.1543699649199723,null,null,{"$f":"OFFSET(F$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.30272573499999983},{"$f":"OFFSET(G$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.28841787585000001},{"$f":"OFFSET(H$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.1275188592789},{"$f":"OFFSET(I$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.3070017241242911E-2},{"$f":"OFFSET(J$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.4480735669759065E-2},{"$f":"OFFSET(K$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.9695302980683316E-2},{"$f":"OFFSET(L$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.918965327285487E-2},{"$f":"OFFSET(M$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.1968620294118164E-2},{"$f":"OFFSET(N$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0891307188876721E-2},{"$f":"OFFSET(O$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.457487949398102E-2},{"$f":"OFFSET(P$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.8683823424807001E-2},{"$f":"OFFSET(Q$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4268855896667551E-2},{"$f":"OFFSET(R$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0864543585813038E-2},{"$f":"OFFSET(S$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.9469750332780316E-3},{"$f":"OFFSET(T$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.3246074476364274E-3},{"$f":"OFFSET(U$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.00809604617316E-3},{"$f":"OFFSET(V$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.9309503540668487E-3},{"$f":"OFFSET(W$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.0399779914603931E-3},{"$f":"OFFSET(X$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.2952846734609683E-3},{"$f":"OFFSET(Y$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.6835723051042977E-3},{"$f":"OFFSET(Z$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.1649466014975558E-3},{"$f":"OFFSET(AA$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7261094676764661E-3},{"$f":"OFFSET(AB$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.367060903641029E-3},{"$f":"OFFSET(AC$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0479066244984182E-3},{"$f":"OFFSET(AD$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7819447252129096E-3},{"$f":"OFFSET(AE$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.5558771108202271E-3},{"$f":"OFFSET(AF$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3697037813203709E-3},{"$f":"OFFSET(AG$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.19682854678479E-3},{"$f":"OFFSET(AH$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0505495021777601E-3},{"$f":"OFFSET(AI$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.3086664749928111E-4},{"$f":"OFFSET(AJ$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.244818877850775E-4},{"$f":"OFFSET(AK$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.3139522303514951E-4},{"$f":"OFFSET(AL$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.383085582852213E-4},{"$f":"OFFSET(AM$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.7181808346384411E-4},{"$f":"OFFSET(AN$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.0532760864246691E-4},{"$f":"OFFSET(AO$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.5213522878536516E-4},{"$f":"OFFSET(AP$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.989428489282633E-4},{"$f":"OFFSET(AQ$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.59048564035437E-4},{"$f":"OFFSET(AR$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.1915427914261065E-4},{"$f":"OFFSET(AS$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.925580892140598E-4},{"$f":"OFFSET(AT$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.659618992855089E-4},{"$f":"OFFSET(AU$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.39365709356958E-4},{"$f":"OFFSET(AV$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A37,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A37,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
["5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},1,null,null,{"$f":"OFFSET(F$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.48727000000000009},{"$f":"OFFSET(G$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.27561999999999998},{"$f":"OFFSET(H$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.0769999999999998E-2},{"$f":"OFFSET(I$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.7859999999999998E-2},{"$f":"OFFSET(J$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.3309999999999999E-2},{"$f":"OFFSET(K$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.4160000000000001E-2},{"$f":"OFFSET(L$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0129999999999999E-2},{"$f":"OFFSET(M$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.239E-2},{"$f":"OFFSET(N$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.8999999999999999E-3},{"$f":"OFFSET(O$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.2900000000000005E-3},{"$f":"OFFSET(P$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.0299999999999998E-3},{"$f":"OFFSET(Q$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.2399999999999998E-3},{"$f":"OFFSET(R$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7000000000000001E-3},{"$f":"OFFSET(S$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.4399999999999999E-3},{"$f":"OFFSET(T$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7600000000000001E-3},{"$f":"OFFSET(U$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4599999999999999E-3},{"$f":"OFFSET(V$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2199999999999999E-3},{"$f":"OFFSET(W$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0399999999999999E-3},{"$f":"OFFSET(X$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.1E-4},{"$f":"OFFSET(Y$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.9000000000000001E-4},{"$f":"OFFSET(Z$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.9999999999999999E-4},{"$f":"OFFSET(AA$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.3000000000000003E-4},{"$f":"OFFSET(AB$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.6999999999999998E-4},{"$f":"OFFSET(AC$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.0000000000000001E-4},{"$f":"OFFSET(AD$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.6000000000000001E-4},{"$f":"OFFSET(AE$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.2999999999999999E-4},{"$f":"OFFSET(AF$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.0000000000000002E-4},{"$f":"OFFSET(AG$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.6999999999999999E-4},{"$f":"OFFSET(AH$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.5E-4},{"$f":"OFFSET(AI$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.3E-4},{"$f":"OFFSET(AJ$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.1E-4},{"$f":"OFFSET(AK$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.9E-4},{"$f":"OFFSET(AL$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7999999999999998E-4},{"$f":"OFFSET(AM$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5999999999999998E-4},{"$f":"OFFSET(AN$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5000000000000001E-4},{"$f":"OFFSET(AO$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.4000000000000001E-4},{"$f":"OFFSET(AP$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.3000000000000001E-4},{"$f":"OFFSET(AQ$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.2000000000000001E-4},{"$f":"OFFSET(AR$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.1000000000000001E-4},{"$f":"OFFSET(AS$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0000000000000001E-4},{"$f":"OFFSET(AT$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.9000000000000001E-4},{"$f":"OFFSET(AU$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.8000000000000001E-4},{"$f":"OFFSET(AV$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.8000000000000001E-4},{"$f":"OFFSET(AW$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7000000000000001E-4},{"$f":"OFFSET(AX$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6000000000000001E-4},{"$f":"OFFSET(AY$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6000000000000001E-4},{"$f":"OFFSET(AZ$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4999999999999999E-4},{"$f":"OFFSET(BA$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4999999999999999E-4},{"$f":"OFFSET(BB$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3999999999999999E-4},{"$f":"OFFSET(BC$11,MATCH($A38,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A38,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
["5a_1",{"$f":"_AccMandatory & \" \" & _KurzFrist","v":"UVG Kurzfristleistungen"},1.0000000000000002,null,null,{"$f":"OFFSET(F$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.57739000000000007},{"$f":"OFFSET(G$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.31240000000000001},{"$f":"OFFSET(H$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.9250000000000002E-2},{"$f":"OFFSET(I$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0899999999999998E-2},{"$f":"OFFSET(J$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.158E-2},{"$f":"OFFSET(K$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.8300000000000001E-3},{"$f":"OFFSET(L$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.9300000000000004E-3},{"$f":"OFFSET(M$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.8E-3},{"$f":"OFFSET(N$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7599999999999999E-3},{"$f":"OFFSET(O$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.63E-3},{"$f":"OFFSET(P$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5500000000000002E-3},{"$f":"OFFSET(Q$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.1000000000000001E-3},{"$f":"OFFSET(R$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.1199999999999999E-3},{"$f":"OFFSET(S$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0300000000000001E-3},{"$f":"OFFSET(T$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.1000000000000004E-4},{"$f":"OFFSET(U$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.6999999999999999E-4},{"$f":"OFFSET(V$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5999999999999998E-4},{"$f":"OFFSET(W$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.9000000000000001E-4},{"$f":"OFFSET(X$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3999999999999999E-4},{"$f":"OFFSET(Y$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1E-4},{"$f":"OFFSET(Z$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.9999999999999994E-5},{"$f":"OFFSET(AA$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.0000000000000002E-5},{"$f":"OFFSET(AB$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.0000000000000003E-5},{"$f":"OFFSET(AC$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A39,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A39,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
["5a_2",{"$f":"_AccMandatory & \" \" & _LangFrist","v":"UVG Langfristleistungen"},1,null,null,{"$f":"OFFSET(F$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.6300999999999508E-2},{"$f":"OFFSET(G$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.10791100000000001},{"$f":"OFFSET(H$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.113328},{"$f":"OFFSET(I$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.115176},{"$f":"OFFSET(J$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.13239799999999999},{"$f":"OFFSET(K$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.103195},{"$f":"OFFSET(L$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.9431999999999998E-2},{"$f":"OFFSET(M$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.1589000000000003E-2},{"$f":"OFFSET(N$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.6875999999999999E-2},{"$f":"OFFSET(O$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.4085999999999998E-2},{"$f":"OFFSET(P$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7451E-2},{"$f":"OFFSET(Q$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2976E-2},{"$f":"OFFSET(R$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.9019999999999993E-3},{"$f":"OFFSET(S$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.8730000000000007E-3},{"$f":"OFFSET(T$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.4790000000000004E-3},{"$f":"OFFSET(U$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.4219999999999998E-3},{"$f":"OFFSET(V$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.5960000000000003E-3},{"$f":"OFFSET(W$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.9370000000000004E-3},{"$f":"OFFSET(X$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.3990000000000001E-3},{"$f":"OFFSET(Y$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.9550000000000002E-3},{"$f":"OFFSET(Z$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.5820000000000001E-3},{"$f":"OFFSET(AA$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.2650000000000001E-3},{"$f":"OFFSET(AB$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.993E-3},{"$f":"OFFSET(AC$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.758E-3},{"$f":"OFFSET(AD$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5530000000000001E-3},{"$f":"OFFSET(AE$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.372E-3},{"$f":"OFFSET(AF$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.212E-3},{"$f":"OFFSET(AG$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0699999999999998E-3},{"$f":"OFFSET(AH$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.9430000000000001E-3},{"$f":"OFFSET(AI$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.828E-3},{"$f":"OFFSET(AJ$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7240000000000001E-3},{"$f":"OFFSET(AK$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6310000000000001E-3},{"$f":"OFFSET(AL$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.5449999999999999E-3},{"$f":"OFFSET(AM$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.467E-3},{"$f":"OFFSET(AN$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.395E-3},{"$f":"OFFSET(AO$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.33E-3},{"$f":"OFFSET(AP$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2689999999999999E-3},{"$f":"OFFSET(AQ$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2130000000000001E-3},{"$f":"OFFSET(AR$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.1609999999999999E-3},{"$f":"OFFSET(AS$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.1119999999999999E-3},{"$f":"OFFSET(AT$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.067E-3},{"$f":"OFFSET(AU$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0250000000000001E-3},{"$f":"OFFSET(AV$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.859999999999999E-4},{"$f":"OFFSET(AW$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.4899999999999997E-4},{"$f":"OFFSET(AX$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.1500000000000001E-4},{"$f":"OFFSET(AY$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.8199999999999997E-4},{"$f":"OFFSET(AZ$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.52E-4},{"$f":"OFFSET(BA$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.2299999999999995E-4},{"$f":"OFFSET(BB$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.9600000000000005E-4},{"$f":"OFFSET(BC$11,MATCH($A40,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A40,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
["5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},1.0000000000000004,null,null,{"$f":"OFFSET(F$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.2000000000000003E-2},{"$f":"OFFSET(G$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.1000000000000002E-2},{"$f":"OFFSET(H$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.04},{"$f":"OFFSET(I$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.9E-2},{"$f":"OFFSET(J$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.9E-2},{"$f":"OFFSET(K$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.7999999999999999E-2},{"$f":"OFFSET(L$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.6999999999999998E-2},{"$f":"OFFSET(M$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.5999999999999997E-2},{"$f":"OFFSET(N$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.5000000000000003E-2},{"$f":"OFFSET(O$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.4000000000000002E-2},{"$f":"OFFSET(P$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.3000000000000002E-2},{"$f":"OFFSET(Q$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.2000000000000001E-2},{"$f":"OFFSET(R$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.2000000000000001E-2},{"$f":"OFFSET(S$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.1E-2},{"$f":"OFFSET(T$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.03},{"$f":"OFFSET(U$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.9000000000000001E-2},{"$f":"OFFSET(V$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.8000000000000001E-2},{"$f":"OFFSET(W$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7E-2},{"$f":"OFFSET(X$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5999999999999999E-2},{"$f":"OFFSET(Y$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5000000000000001E-2},{"$f":"OFFSET(Z$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.4E-2},{"$f":"OFFSET(AA$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.4E-2},{"$f":"OFFSET(AB$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.3E-2},{"$f":"OFFSET(AC$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.1999999999999999E-2},{"$f":"OFFSET(AD$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.1000000000000001E-2},{"$f":"OFFSET(AE$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.02},{"$f":"OFFSET(AF$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.9E-2},{"$f":"OFFSET(AG$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7999999999999999E-2},{"$f":"OFFSET(AH$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6E-2},{"$f":"OFFSET(AI$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4999999999999999E-2},{"$f":"OFFSET(AJ$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4E-2},{"$f":"OFFSET(AK$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2999999999999999E-2},{"$f":"OFFSET(AL$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2E-2},{"$f":"OFFSET(AM$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0999999999999999E-2},{"$f":"OFFSET(AN$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.01},{"$f":"OFFSET(AO$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.9999999999999993E-3},{"$f":"OFFSET(AP$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.0000000000000002E-3},{"$f":"OFFSET(AQ$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.0000000000000001E-3},{"$f":"OFFSET(AR$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.0000000000000001E-3},{"$f":"OFFSET(AS$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.0000000000000001E-3},{"$f":"OFFSET(AT$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.0000000000000001E-3},{"$f":"OFFSET(AU$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.0000000000000001E-3},{"$f":"OFFSET(AV$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.0000000000000001E-3},{"$f":"OFFSET(AW$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.0000000000000001E-3},{"$f":"OFFSET(AX$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2E-3},{"$f":"OFFSET(AY$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2E-3},{"$f":"OFFSET(AZ$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2E-3},{"$f":"OFFSET(BA$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2E-3},{"$f":"OFFSET(BB$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1E-3},{"$f":"OFFSET(BC$11,MATCH($A41,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A41,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1E-3}]
[6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},1.1122852861425074,null,null,{"$f":"OFFSET(F$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.48390386000000013},{"$f":"OFFSET(G$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.34798312679999993},{"$f":"OFFSET(H$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.9220824641399988E-2},{"$f":"OFFSET(I$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.0101660647759486E-2},{"$f":"OFFSET(J$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.8370203567037679E-2},{"$f":"OFFSET(K$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5057963042189248E-2},{"$f":"OFFSET(L$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.4877257017987498E-2},{"$f":"OFFSET(M$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.1002827711171476E-2},{"$f":"OFFSET(N$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.6312909112698562E-3},{"$f":"OFFSET(O$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.6668699113928281E-3},{"$f":"OFFSET(P$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.4259494928396547E-3},{"$f":"OFFSET(Q$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.6886609068652104E-3},{"$f":"OFFSET(R$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5369928557087119E-3},{"$f":"OFFSET(S$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.723500581323853E-3},{"$f":"OFFSET(T$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3098604418061283E-3},{"$f":"OFFSET(U$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0065243394931302E-3},{"$f":"OFFSET(V$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.7212826043308608E-4},{"$f":"OFFSET(W$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.0667220462599632E-4},{"$f":"OFFSET(X$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.6879215812008803E-4},{"$f":"OFFSET(Y$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.7227612556595227E-4},{"$f":"OFFSET(Z$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.0333610231299816E-4},{"$f":"OFFSET(AA$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.3439607906004402E-4},{"$f":"OFFSET(AB$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.9303206510827152E-4},{"$f":"OFFSET(AC$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.5166805115649908E-4},{"$f":"OFFSET(AD$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2409204185531743E-4},{"$f":"OFFSET(AE$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.6516032554135761E-5},{"$f":"OFFSET(AF$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.2728027903544951E-5},{"$f":"OFFSET(AG$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.8940023252954128E-5},{"$f":"OFFSET(AH$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.5152018602363299E-5},{"$f":"OFFSET(AI$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.1364013951772476E-5},{"$f":"OFFSET(AJ$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.1364013951772476E-5},{"$f":"OFFSET(AK$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7576009301181649E-5},{"$f":"OFFSET(AL$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7576009301181649E-5},{"$f":"OFFSET(AM$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7576009301181649E-5},{"$f":"OFFSET(AN$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3788004650590825E-5},{"$f":"OFFSET(AO$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3788004650590825E-5},{"$f":"OFFSET(AP$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3788004650590825E-5},{"$f":"OFFSET(AQ$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3788004650590825E-5},{"$f":"OFFSET(AR$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3788004650590825E-5},{"$f":"OFFSET(AS$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.3788004650590825E-5},{"$f":"OFFSET(AT$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A42,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A42,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},1.0652126100000001,null,null,{"$f":"OFFSET(F$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.45423000000000002},{"$f":"OFFSET(G$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.4974900000000001},{"$f":"OFFSET(H$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.11349261000000004},{"$f":"OFFSET(I$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(J$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(K$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(L$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(M$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(N$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(O$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(P$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Q$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(R$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(S$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(T$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(U$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(V$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(W$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(X$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Y$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Z$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AA$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A43,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A43,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[8,{"$f":"_Health_Individual","v":"Einzelkranken"},1.0821738220744999,null,null,{"$f":"OFFSET(F$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.51949999999999996},{"$f":"OFFSET(G$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.44261399999999995},{"$f":"OFFSET(H$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.10735602569999998},{"$f":"OFFSET(I$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2703796374499999E-2},{"$f":"OFFSET(J$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(K$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(L$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(M$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(N$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(O$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(P$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Q$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(R$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(S$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(T$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(U$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(V$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(W$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(X$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Y$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Z$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AA$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A44,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A44,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[9,{"$f":"_Marine","v":"Transport"},1.0681996804262091,null,null,{"$f":"OFFSET(F$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.4696800000000001},{"$f":"OFFSET(G$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.46450425000000006},{"$f":"OFFSET(H$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.5723565000000024E-2},{"$f":"OFFSET(I$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6972303950000003E-2},{"$f":"OFFSET(J$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.0588351025000018E-3},{"$f":"OFFSET(K$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.4905012546560021E-3},{"$f":"OFFSET(L$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.1540450238105603E-3},{"$f":"OFFSET(M$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.9759057407488027E-4},{"$f":"OFFSET(N$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.6936334920704014E-4},{"$f":"OFFSET(O$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":7.6936334920704014E-4},{"$f":"OFFSET(P$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.4113612433920023E-4},{"$f":"OFFSET(Q$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.4113612433920023E-4},{"$f":"OFFSET(R$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.129088994713602E-4},{"$f":"OFFSET(S$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.564544497356801E-4},{"$f":"OFFSET(T$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2822722486784005E-4},{"$f":"OFFSET(U$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(V$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(W$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(X$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Y$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Z$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AA$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A45,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A45,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[10,{"$f":"_Aviation","v":"Luftfahrt"},1.0770318435745652,null,null,{"$f":"OFFSET(F$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.60512499999999991},{"$f":"OFFSET(G$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.25371990000000005},{"$f":"OFFSET(H$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.0785077000000012E-2},{"$f":"OFFSET(I$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.8037220200000013E-2},{"$f":"OFFSET(J$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.2855250802500006E-2},{"$f":"OFFSET(K$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.0215920315392011E-2},{"$f":"OFFSET(L$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.2567991576739849E-2},{"$f":"OFFSET(M$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.3347696164096027E-3},{"$f":"OFFSET(N$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.9242701428633624E-3},{"$f":"OFFSET(O$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.7440626121717767E-2},{"$f":"OFFSET(P$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.0258177989427204E-3},{"$f":"OFFSET(Q$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(R$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(S$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(T$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(U$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(V$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(W$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(X$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Y$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Z$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AA$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A46,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A46,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},1.0716862380985877,null,null,{"$f":"OFFSET(F$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.25753600000000004},{"$f":"OFFSET(G$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.52417331200000006},{"$f":"OFFSET(H$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.22254596915200001},{"$f":"OFFSET(I$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.5401996697600004E-2},{"$f":"OFFSET(J$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.1806082627993593E-3},{"$f":"OFFSET(K$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.8455968780346985E-3},{"$f":"OFFSET(L$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.029598363773655E-3},{"$f":"OFFSET(M$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.4190531571412831E-3},{"$f":"OFFSET(N$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.9306169918353851E-3},{"$f":"OFFSET(O$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.5642898678559624E-3},{"$f":"OFFSET(P$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.3200717852030137E-3},{"$f":"OFFSET(Q$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.0758537025500645E-3},{"$f":"OFFSET(R$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.9537446612235905E-3},{"$f":"OFFSET(S$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.7095265785706415E-3},{"$f":"OFFSET(T$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(U$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(V$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(W$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(X$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Y$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Z$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AA$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A47,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A47,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[12,{"$f":"_Legal","v":"Rechtsschutz"},1.1053937194327026,null,null,{"$f":"OFFSET(F$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.37141800000000025},{"$f":"OFFSET(G$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.32574780000000009},{"$f":"OFFSET(H$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.15097956300000004},{"$f":"OFFSET(I$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":8.2935584550000024E-2},{"$f":"OFFSET(J$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":5.2320437127000012E-2},{"$f":"OFFSET(K$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.3643776821760008E-2},{"$f":"OFFSET(L$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.2311537127004167E-2},{"$f":"OFFSET(M$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6797766457687047E-2},{"$f":"OFFSET(N$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2181586362444803E-2},{"$f":"OFFSET(O$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.8734963148236835E-3},{"$f":"OFFSET(P$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.9242701428633624E-3},{"$f":"OFFSET(Q$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.4113612433920018E-3},{"$f":"OFFSET(R$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.718589521167361E-3},{"$f":"OFFSET(S$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.9750439709030413E-3},{"$f":"OFFSET(T$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":4.4879528703744018E-3},{"$f":"OFFSET(U$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":6.4113612433920023E-4},{"$f":"OFFSET(V$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.8468167460352007E-4},{"$f":"OFFSET(W$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":2.564544497356801E-4},{"$f":"OFFSET(X$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2822722486784005E-4},{"$f":"OFFSET(Y$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2822722486784005E-4},{"$f":"OFFSET(Z$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2822722486784005E-4},{"$f":"OFFSET(AA$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A48,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A48,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[13,{"$f":"_Others","v":"Andere"},1.037784160576384,null,null,{"$f":"OFFSET(F$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!D$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.88415200000000005},{"$f":"OFFSET(G$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!E$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0.14773290000000003},{"$f":"OFFSET(H$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!F$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":3.0952530000000009E-3},{"$f":"OFFSET(I$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!G$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.6851933000000003E-3},{"$f":"OFFSET(J$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!H$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":9.9185662800000025E-4},{"$f":"OFFSET(K$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!I$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":1.2695764838400003E-4},{"$f":"OFFSET(L$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!J$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(M$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!K$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(N$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!L$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(O$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!M$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(P$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!N$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Q$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!O$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(R$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!P$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(S$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Q$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(T$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!R$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(U$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!S$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(V$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!T$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(W$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!U$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(X$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!V$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Y$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!W$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(Z$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!X$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AA$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Y$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AB$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!Z$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AC$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AA$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AD$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AB$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AE$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AC$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AF$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AD$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AG$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AE$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AH$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AF$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AI$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AG$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AJ$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AH$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AK$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AI$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AL$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AJ$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AM$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AK$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AN$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AL$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AO$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AM$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AP$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AN$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AQ$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AO$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AR$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AP$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AS$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AQ$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AT$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AR$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AU$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AS$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AV$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AT$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AW$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AU$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AX$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AV$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AY$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AW$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(AZ$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AX$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BA$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AY$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BB$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!AZ$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0},{"$f":"OFFSET(BC$11,MATCH($A49,$A$12:$A$27,0),0)*OFFSET(Inflationparam!BA$24,MATCH($A49,Inflationparam!$B$25:$B$42,0),0,1,1)","v":0}]
[]
[null,"new normalized CY Pattern"]
[]
[null,null,null,null,null,{"$f":"_year","v":"Jahr"}]
[{"$f":"_number","v":"Nr."},{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},null,null,null,{"$f":"current_year","v":2023},{"$f":"F54+1","v":2024},{"$f":"G54+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
[]
[1,{"$f":"_MTPL","v":"MFH"},{"$f":"SUM(F56:BC56)","v":0.99999999999999978},null,null,{"$f":"F34/$C34","v":0.41257459394739998},{"$f":"G34/$C34","v":0.20174033375308445},5.871839496219796E-2,3.8243456042809001E-2,3.0197646539980326E-2,2.6979531028709158E-2,2.5766736871990045E-2,2.1275287325496363E-2,1.8793170470855124E-2,1.5720073412727867E-2,1.5247289249939061E-2,1.3119760517389426E-2,9.1010951336845565E-3,9.4556832557761636E-3,8.7465070115929511E-3,7.9191347267125369E-3,7.2099584825293236E-3,6.6189782790433138E-3,6.1461941162545058E-3,5.5552139127684952E-3,5.2006257906768898E-3,4.7278416278880818E-3,4.3732535057964756E-3,4.1368614244020711E-3,3.7822733023104649E-3,3.5458812209160605E-3,3.3094891395216569E-3,3.0730970581272529E-3,2.9549010174300507E-3,2.7185089360356467E-3,2.6003128953384449E-3,2.4821168546412422E-3,2.2457247732468387E-3,2.1275287325496365E-3,2.0093326918524347E-3,1.8911366511552325E-3,1.7729406104580302E-3,1.7729406104580302E-3,1.6547445697608285E-3,1.5365485290636265E-3,1.5365485290636265E-3,1.4183524883664242E-3,0,0,0,0,0,0,0,0]
[2,{"$f":"_MOD","v":"MFK"},{"$f":"SUM(F57:BC57)","v":1},null,null,{"$f":"F35/$C35","v":0.83069315652845122},0.16508714604677105,3.487715217689953E-3,3.577720771694855E-4,2.4710124796505805E-4,1.2710888195322583E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$f":"_Fire","v":"Sach"},1.0000000000000002,null,null,{"$f":"F36/$C36","v":0.58313514104099207},0.34070935721407364,5.3575564129270489E-2,1.3948839389480272E-2,4.5050943852505531E-3,1.5535758396340962E-3,7.296790965223164E-4,4.9469769255750266E-4,5.8126978875506564E-4,5.070651348714402E-4,1.6077675008118836E-4,3.7102326941812698E-5,2.4734884627875131E-5,1.2367442313937566E-5,1.2367442313937566E-5,1.2367442313937566E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"_GL","v":"Haftpflicht"},1.0000000000000002,null,null,{"$f":"F37/$C37","v":0.26224325320261305},0.24984873534022933,0.11046619641367779,7.1961346678836885E-2,5.5857946437673681E-2,4.3049719319515109E-2,4.2611688425439054E-2,2.7693565551434297E-2,1.809758381085827E-2,2.1288564533714884E-2,1.6185299334344923E-2,1.236073038131822E-2,9.4116651645265482E-3,8.6167999303131682E-3,7.2113860379358864E-3,6.0709272236297331E-3,5.1378245573792426E-3,4.3659988951720461E-3,3.7208908789988682E-3,3.1909807228566144E-3,2.7417090687360084E-3,2.3615561306339567E-3,2.0505219085504597E-3,1.7740470444762403E-3,1.5436513244143912E-3,1.3478149623618193E-3,1.1865379583185247E-3,1.0367807402783223E-3,9.1006309424430519E-4,8.0638502021647298E-4,7.1422673219173312E-4,6.3358823017008593E-4,5.5294972814843863E-4,4.9535079813297625E-4,4.3775186811751391E-4,3.9167272410514404E-4,3.4559358009277411E-4,3.1103422208349674E-4,2.7647486407421932E-4,2.5343529206803441E-4,2.3039572006184944E-4,2.0735614805566447E-4,0,0,0,0,0,0,0,0]
["5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},1,null,null,{"$f":"F38/$C38","v":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-4,0]
["5a_1",{"$f":"_AccMandatory & \" \" & _KurzFrist","v":"UVG Kurzfristleistungen"},1,null,null,{"$f":"F39/$C39","v":0.57738999999999996},0.31239999999999996,4.9249999999999988E-2,2.0899999999999995E-2,1.1579999999999998E-2,6.8299999999999984E-3,4.9299999999999995E-3,3.7999999999999991E-3,2.7599999999999994E-3,2.6299999999999995E-3,2.5499999999999997E-3,1.0999999999999998E-3,1.1199999999999997E-3,1.0299999999999999E-3,5.0999999999999993E-4,3.6999999999999989E-4,2.5999999999999992E-4,1.8999999999999996E-4,1.3999999999999996E-4,9.9999999999999978E-5,6.999999999999998E-5,4.9999999999999989E-5,3.9999999999999996E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5a_2",{"$f":"_AccMandatory & \" \" & _LangFrist","v":"UVG Langfristleistungen"},1,null,null,{"$f":"F40/$C40","v":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-4,0]
["5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},1,null,null,{"$f":"F41/$C41","v":4.1999999999999982E-2},4.0999999999999981E-2,3.999999999999998E-2,3.8999999999999986E-2,3.8999999999999986E-2,3.7999999999999985E-2,3.6999999999999984E-2,3.5999999999999983E-2,3.4999999999999989E-2,3.3999999999999989E-2,3.2999999999999988E-2,3.1999999999999987E-2,3.1999999999999987E-2,3.0999999999999986E-2,2.9999999999999985E-2,2.8999999999999988E-2,2.7999999999999987E-2,2.6999999999999989E-2,2.5999999999999988E-2,2.4999999999999991E-2,2.399999999999999E-2,2.399999999999999E-2,2.2999999999999989E-2,2.1999999999999988E-2,2.0999999999999991E-2,1.999999999999999E-2,1.8999999999999993E-2,1.7999999999999992E-2,1.5999999999999993E-2,1.4999999999999993E-2,1.3999999999999993E-2,1.2999999999999994E-2,1.1999999999999995E-2,1.0999999999999994E-2,9.999999999999995E-3,8.9999999999999959E-3,7.9999999999999967E-3,6.9999999999999967E-3,6.9999999999999967E-3,5.9999999999999975E-3,4.9999999999999975E-3,4.9999999999999975E-3,3.9999999999999983E-3,2.9999999999999988E-3,1.9999999999999992E-3,1.9999999999999992E-3,1.9999999999999992E-3,1.9999999999999992E-3,9.9999999999999959E-4,9.9999999999999959E-4]
[6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0.99999999999999922,null,null,{"$f":"F42/$C42","v":0.43505372769805906},0.31285420308564243,8.9204474677090792E-2,5.403439333104617E-2,3.449672853275669E-2,2.2528359724232467E-2,1.3375396764963953E-2,9.8920913979992885E-3,7.7599614224906719E-3,5.0947989531048973E-3,3.9791495473155041E-3,2.4172403792103525E-3,2.2808832296138718E-3,1.5495130635963801E-3,1.1776299283332489E-3,9.0491562914028604E-4,6.9418185249117822E-4,5.4542859838592592E-4,4.2146755329821543E-4,3.3469482173681815E-4,2.7271429919296296E-4,2.1073377664910771E-4,1.7354546312279456E-4,1.3635714959648148E-4,1.1156494057893939E-4,8.6772731561397278E-5,7.4376627052626248E-5,6.1980522543855218E-5,4.9584418035084167E-5,3.7188313526313124E-5,3.7188313526313124E-5,2.4792209017542084E-5,2.4792209017542084E-5,2.4792209017542084E-5,1.2396104508771042E-5,1.2396104508771042E-5,1.2396104508771042E-5,1.2396104508771042E-5,1.2396104508771042E-5,1.2396104508771042E-5,0,0,0,0,0,0,0,0,0,0]
[7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},1,null,null,{"$f":"F43/$C43","v":0.42642191402521978},0.46703352488476457,0.10654456109001566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$f":"_Health_Individual","v":"Einzelkranken"},1.0000000000000002,null,null,{"$f":"F44/$C44","v":0.4800522701650014},0.40900453418058119,9.9204049765499958E-2,1.1739145888917496E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"_Marine","v":"Transport"},1,null,null,{"$f":"F45/$C45","v":0.4396930729398823},0.43484777098478816,8.9612051710974638E-2,1.5888699707556641E-2,7.5443152157511845E-3,7.0122668934588248E-3,1.0803645095176393E-3,8.4028350740260836E-4,7.2024300634509271E-4,7.2024300634509271E-4,6.0020250528757739E-4,6.0020250528757739E-4,4.8016200423006195E-4,2.4008100211503098E-4,1.2004050105751549E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"_Aviation","v":"Luftfahrt"},1,null,null,{"$f":"F46/$C46","v":0.56184504071081887},0.2355732576651848,4.7152809179206091E-2,3.5316708996976483E-2,3.0505366204825093E-2,2.8054806824567301E-2,2.0953875887122199E-2,7.7386473446758117E-3,6.4290301017306747E-3,2.5478008180932672E-2,9.5244890396009997E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},1,null,null,{"$f":"F47/$C47","v":0.24030914165411588},0.48911079881925268,0.20765963137386798,3.3033919293776789E-2,5.7671807690328732E-3,4.521469722921773E-3,3.7600542215817461E-3,3.1903490364936032E-3,2.7345848884230881E-3,2.3927617773702023E-3,2.1648797033349452E-3,1.9369976292996872E-3,1.8230565922820591E-3,1.5951745182468016E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"_Legal","v":"Rechtsschutz"},0.99999999999999933,null,null,{"$f":"F48/$C48","v":0.33600516582509182},0.29468938919535081,0.13658442267745471,7.5028094598333039E-2,4.7331947167070301E-2,3.0436012282597624E-2,2.0184244522806441E-2,1.5196184094756574E-2,1.1020133503831102E-2,8.9321082083683671E-3,6.2640758863882059E-3,5.8000702651742645E-3,3.3640407538010732E-3,3.5960435644080439E-3,4.0600491856219853E-3,5.800070265174265E-4,3.4800421591045581E-4,2.320028106069706E-4,1.160014053034853E-4,1.160014053034853E-4,1.160014053034853E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"_Others","v":"Andere"},1,null,null,{"$f":"F49/$C49","v":0.85196135534477913},0.14235416728460124,2.9825594931810304E-3,1.6238379462874496E-3,9.5574461981489907E-4,1.2233531133630708E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NL_Default_Parameter","index":8,"n_rows":109,"n_cols":21,"rows_kept":109,"cut":false,"hidden":false,"merged":[[85,11,85,12],[87,11,87,12],[56,5,56,8],[86,13,86,16],[86,17,86,20],[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,{"$f":"VLOOKUP(\"T.08.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Anteil der Anzahl Grossschäden bezüglich der Anzahl der Normalschäden bei einer Grossschadengrenze von"}]
[null,null,null,null,{"$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."},{"$f":" \"CHF 0.5\" & MID(_million,3,LEN(_million)-2)","v":"CHF 0.5 Mio."}]
[null,"CY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"VLOOKUP($C59,NL_InflationImpact_Default_CY,3,FALSE)^$F59*$J59","v":1.0936902947839998E-3},1.5,1.8,2,2.2999999999999998,8.9999999999999998E-4]
[null,"CY",2,{"$f":"_MOD","v":"MFK"}]
[null,"CY","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"VLOOKUP(LEFT($C61,1)*1,NL_InflationImpact_Default_CY,3,FALSE)^$F61*$J61","v":2.8731272985067319E-4},1.4,1.4,1.5,1.5,2.6400000000000002E-4]
[null,"CY",4,{"$f":"_GL","v":"Haftpflicht"},{"$f":"VLOOKUP($C62,NL_InflationImpact_Default_CY,3,FALSE)^$F62*$J62","v":9.0291923939744172E-4},1.5,1.6,1.8,1.9,7.2800000000000002E-4]
[null,"CY","5a",{"$f":"_AccMandatory","v":"UVG"},{"$f":"VLOOKUP($C63,NL_InflationImpact_Default_CY,3,FALSE)^$F63*$J63","v":4.4799999999999999E-4},1.5,2.1,2.7,2.8,4.4799999999999999E-4]
[null,"CY",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},{"$f":"VLOOKUP($C64,NL_InflationImpact_Default_CY,3,FALSE)^$F64*$J64","v":7.9200727635312003E-4},2.5,2.5,2.5,2.5,6.0700000000000001E-4]
[null,"CY",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"}]
[null,"CY",8,{"$f":"_Health_Individual","v":"Einzelkranken"}]
[null,"CY",9,{"$f":"_Marine","v":"Transport"},{"$f":"VLOOKUP($C67,NL_InflationImpact_Default_CY,3,FALSE)^$F67*$J67","v":8.9462244581776983E-4},1.6,1.9,1.9,1.9,8.0500000000000005E-4]
[null,"CY",10,{"$f":"_Aviation","v":"Luftfahrt"},{"$f":"VLOOKUP($C68,NL_InflationImpact_Default_CY,3,FALSE)^$F68*$J68","v":2.8433640670368521E-4},1,1.1000000000000001,1.5,2.5,2.6400000000000002E-4]
[null,"CY",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},{"$f":"VLOOKUP($C69,NL_InflationImpact_Default_CY,3,FALSE)^$F69*$J69","v":6.4208331547839399E-3},1.1000000000000001,1.2,1.2,1.2,5.9500000000000004E-3]
[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) "},{"$f":"_CY_EL_uprBd","v":"Obere Grenze der Paretoverteilung "},{"$f":"_CY_EL_No_market","v":"Erwartete Anzahl der Ereignisse (Marktgrossschäden) "}]
[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)",{"$f":"VLOOKUP($C78,NL_InflationImpact_Default_CY,3,FALSE)^$F78*$I78","v":0.97870659335057075},1.85,45,1500,0.9]
[]
[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 "},{"$f":"_CY_EL_No_market","v":"Erwartete Anzahl der Ereignisse (Marktgrossschäden) "}]
[null,null,null,null,null,"nneu","pneu","a","b",null,"g","nalt","palt","Negativ-Binomialverteilung alt",null,null,null,"Negativ-Binomialverteilung neu"]
[null,null,null,null,null,"NegBin (Opt-in Version Overdispersion)",null,null,{"$f":"_million & \" CHF\"","v":"in Mio. CHF"},{"$f":"_million & \" CHF\"","v":"in Mio. CHF"},{"$f":"_million & \" CHF\"","v":"in Mio. CHF"},"NegBin (Opt-in Version Overdispersion)",null,"EX","Var","SD","VK","EX","Var","SD","VK"]
[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"},{"$f":"S89*(1-G89)^2/G89","v":2.5852604373117711},{"$f":"1-R89/S89","v":0.22261396635088615},1.1491,1.0395000000000001,50,1800,3.4523999999999999,0.16669999999999999,{"$f":"L89*M89/(1-M89)","v":0.69064572182887307},{"$f":"L89*M89/(1-M89)^2","v":0.82880801851538832},{"$f":"SQRT(O89)","v":0.91038893804537646},{"$f":"P89/N89","v":1.3181706760372158},{"$f":"VLOOKUP(3,NL_InflationImpact_Default_CY,3,FALSE)^$H89*N89","v":0.74032083815358096},{"$f":"T89^2","v":0.95232073398393102},{"$f":"R89*U89","v":0.97586921971334406},{"$f":"Q89","v":1.3181706760372158}]
[null,"CY","3_ES1",{"$f":"_ESV & CHAR(10) & _Large","v":"Elementarschadenversicherung ES-AVO\nGrossschäden"},{"$f":"VLOOKUP(\"T.08.07\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"übrige ES-AVO Versicherer"},{"$f":"S90*(1-G90)^2/G90","v":2.5852604373117711},{"$f":"1-R90/S90","v":0.22261396635088615},1.1491,1.155,55.6,2000,3.4523999999999999,0.16669999999999999,{"$f":"L90*M90/(1-M90)","v":0.69064572182887307},{"$f":"L90*M90/(1-M90)^2","v":0.82880801851538832},{"$f":"SQRT(O90)","v":0.91038893804537646},{"$f":"P90/N90","v":1.3181706760372158},{"$f":"VLOOKUP(3,NL_InflationImpact_Default_CY,3,FALSE)^$H90*N90","v":0.74032083815358096},{"$f":"T90^2","v":0.95232073398393102},{"$f":"R90*U90","v":0.97586921971334406},{"$f":"Q90","v":1.3181706760372158}]
[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"},{"$f":"S91*(1-G91)^2/G91","v":2.5852604373117711},{"$f":"1-R91/S91","v":0.22261396635088615},1.1491,{"$f":"I90*0.2","v":0.23100000000000001},11.120000000000001,1000,3.4523999999999999,0.16669999999999999,{"$f":"L91*M91/(1-M91)","v":0.69064572182887307},{"$f":"L91*M91/(1-M91)^2","v":0.82880801851538832},{"$f":"SQRT(O91)","v":0.91038893804537646},{"$f":"P91/N91","v":1.3181706760372158},{"$f":"VLOOKUP(3,NL_InflationImpact_Default_CY,3,FALSE)^$H91*N91","v":0.74032083815358096},{"$f":"T91^2","v":0.95232073398393102},{"$f":"R91*U91","v":0.97586921971334406},{"$f":"Q91","v":1.3181706760372158}]
[]
[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"},{"$f":"E36","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,"URR",13,{"$f":"_Others","v":"Andere"},{"$f":"E37","v":0.09},0.09,0.09,0.09]

{"sheet":"NL_Default_Correlations","index":9,"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"},1,0.15,0.15,0.15,0.25,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.5,0.5,0.15,0.15,0.25,0.25,0,0.25,0.25,0.15,0.15,0.25,0.25,0.25,0.25,{"$f":"E35","v":0.25},{"$f":"F35","v":0},{"$f":"G35","v":0},{"$f":"H35","v":0},{"$f":"I35","v":0},{"$f":"J35","v":0},{"$f":"K35","v":0},{"$f":"L35","v":0},{"$f":"M35","v":0},{"$f":"N35","v":0},{"$f":"O35","v":0},{"$f":"P35","v":0},{"$f":"Q35","v":0},{"$f":"R35","v":0},{"$f":"S35","v":0}]
[null,null,2,{"$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,{"$f":"_GL","v":"Haftpflicht"},0.25,0.15,0.15,0.15,1,0.25,0,0.25,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.25,0.15,0.25,0.15,0.5,0.15,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0.5,0.15,0.15,0.15,0.25,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0]
[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"},0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25,0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.5,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0]
[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"},0.5,0.5,0.15,0.15,0.25,0.25,0,0.25,0.25,0.15,0.15,0.25,0.25,0.25,0.25,1,0.5,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.25,0.15,0.15,0.25,{"$f":"T35","v":0.5},{"$f":"U35","v":0.25},{"$f":"V35","v":7.4999999999999997E-2},{"$f":"W35","v":7.4999999999999997E-2},{"$f":"X35","v":0.125},{"$f":"Y35","v":0.125},{"$f":"Z35","v":0},{"$f":"AA35","v":0.125},{"$f":"AB35","v":7.4999999999999997E-2},{"$f":"AC35","v":7.4999999999999997E-2},{"$f":"AD35","v":7.4999999999999997E-2},{"$f":"AE35","v":0.125},{"$f":"AF35","v":7.4999999999999997E-2},{"$f":"AG35","v":7.4999999999999997E-2},{"$f":"AH35","v":0.125}]
[null,null,2,{"$f":"_MOD","v":"MFK"},0.5,0.5,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,1,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,0.5,0.125,0.125,7.4999999999999997E-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",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0.15,0.25,0.5,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.25,1,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,7.4999999999999997E-2,0.125,0.5,0.125,0.125,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"3b",{"$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,{"$f":"_GL","v":"Haftpflicht"},0.25,0.15,0.25,0.15,0.5,0.15,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.25,0.15,0.25,0.15,1,0.15,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.125,7.4999999999999997E-2,0.125,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0,0.25,0.125,7.4999999999999997E-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,{"$f":"_Marine","v":"Transport"},0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.5,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.5,0.15,0.15,0.25,0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25,0.125,7.4999999999999997E-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,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.5,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0.125]
[null,null,12,{"$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"},0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.5*T20","v":0.5},0.25,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,1,0.5,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.25,0.15,0.15,0.25]
[null,null,2,{"$f":"_MOD","v":"MFK"},0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.5*T21","v":0.25},0.5,0.125,0.125,7.4999999999999997E-2,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.5,1,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.5*T22","v":7.4999999999999997E-2},0.125,0.5,0.125,0.125,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.25,1,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,"3b",{"$f":"_ESP","v":"Elementarschadenpool"},0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.5*T23","v":7.4999999999999997E-2},0.125,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.25,0.25,1,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,4,{"$f":"_GL","v":"Haftpflicht"},0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,{"$f":"0.5*T24","v":0.125},7.4999999999999997E-2,0.125,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.25,0.15,0.25,0.15,1,0.15,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,{"$f":"0.5*T25","v":0.125},0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125,0.25,0.25,0.15,0.15,0.15,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25]
[null,null,"5b",{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,{"$f":"0.5*T26","v":0},0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,{"$f":"0.5*T27","v":0.125},0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125,0.25,0.25,0.15,0.15,0.15,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,{"$f":"0.5*T28","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,1,0.25,0.15,0.15,0.25,0.25,0.25]
[null,null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,{"$f":"0.5*T29","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,1,0.15,0.15,0.15,0.15,0.25]
[null,null,9,{"$f":"_Marine","v":"Transport"},0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,{"$f":"0.5*T30","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,{"$f":"0.5*T31","v":0.125},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,{"$f":"0.5*T32","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,{"$f":"0.5*T33","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25]
[null,null,13,{"$f":"_Others","v":"Andere"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,{"$f":"0.5*T34","v":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":10,"n_rows":261,"n_cols":61,"rows_kept":261,"cut":false,"hidden":false,"merged":[[104,1,105,1],[104,2,105,2],[104,3,105,3],[126,1,127,1],[126,2,127,2],[126,3,127,3],[0,1,0,12],[4,4,4,12],[19,4,19,7],[19,8,19,12],[20,11,20,12],[40,13,40,19],[41,18,41,19],[61,4,61,6],[62,5,62,6],[82,4,82,5],[82,6,82,7],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,14,82,15],[82,16,82,17],[82,18,82,19],[40,4,40,12],[41,11,41,12],[147,1,148,1],[147,2,148,2],[147,3,148,3],[231,1,245,1],[168,1,169,1],[168,2,169,2],[168,3,169,3],[189,1,190,1],[212,35,212,49],[246,1,260,1],[189,2,190,2],[189,3,190,3],[212,5,212,19],[216,1,230,1],[212,20,212,34]]}
[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},"MFH"]
[null,2,{"$f":"_MOD","v":"MFK"},1,"MFK"]
[null,3,{"$f":"_Fire","v":"Sach"},1,"Sach"]
[null,4,{"$f":"_GL","v":"Haftpflicht"},1,"Haftpflicht"]
[null,5,{"$f":"_AccMandatory","v":"UVG"},1,"UVG"]
[null,6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},1,"Unfall ohne UVG"]
[null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},1,"Kollektivtaggeld"]
[null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},1,"Einzelkranken"]
[null,9,{"$f":"_Marine","v":"Transport"},1,"Transport"]
[null,10,{"$f":"_Aviation","v":"Luftfahrt"},1,"Luftfahrt"]
[null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},1,"Finanz und Kaution"]
[null,12,{"$f":"_Legal","v":"Rechtsschutz"},1,"Rechtsschutz"]
[null,13,{"$f":"_Others","v":"Andere"},1,"Andere"]
[]
[null,null,null,null,{"$f":"_Res_in","v":"Eingangsschadenrückstellung (1.1.2023)"},null,null,null,{"$f":"\"PY - \" &_Claims","v":"PY - Schäden"}]
[null,"No.",{"$f":"_NL_LOB_default","v":"SST-Standardversicherungsbranche"},{"$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"},{"$f":"_PY_risk_used_infl","v":"für SST-Risikomessung benutzt, nicht diskontiert, inflationiert"},{"$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"},"MFH",null,null,{"$f":"IF(Net=1,F23,E23)*VLOOKUP($B23,NL_CH_Direct_PY_Pattern,58,FALSE)","v":0},{"$f":"G23*VLOOKUP($B23,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",2,{"$f":"_MOD","v":"MFK"},"MFK",null,null,{"$f":"IF(Net=1,F24,E24)*VLOOKUP($B24,NL_CH_Direct_PY_Pattern,58,FALSE)","v":0},{"$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)*VLOOKUP($B25,NL_CH_Direct_PY_Pattern,58,FALSE)","v":0},{"$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)*VLOOKUP($B26,NL_CH_Direct_PY_Pattern,58,FALSE)","v":0},{"$f":"G26*VLOOKUP($B26,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",4,{"$f":"_GL","v":"Haftpflicht"},"Haftpflicht",null,null,{"$f":"IF(Net=1,F27,E27)*VLOOKUP($B27,NL_CH_Direct_PY_Pattern,58,FALSE)","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,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Unfall ohne UVG",null,null,{"$f":"IF(Net=1,F30,E30)*VLOOKUP($B30,NL_CH_Direct_PY_Pattern,58,FALSE)","v":0},{"$f":"G30*VLOOKUP($B30,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektivtaggeld",null,null,0,0]
["PY",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken",null,null,0,0]
["PY",9,{"$f":"_Marine","v":"Transport"},"Transport",null,null,0,0]
["PY",10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt",null,null,0,0]
["PY",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Finanz und Kaution",null,null,0,0]
["PY",12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz",null,null,0,0]
["PY",13,{"$f":"_Others","v":"Andere"},"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,{"$f":"_MTPL","v":"MFH"},"MFH",null,null,null,null,null,null,null,null,null,{"$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"},"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"},"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"},"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"},"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"},"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"},"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"},"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"},"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"},"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"},"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,{"$f":"_MTPL","v":"MFH"},"MFH"]
["URR",2,{"$f":"_MOD","v":"MFK"},"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"},"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,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Unfall ohne UVG"]
["URR",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektivtaggeld"]
["URR",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken"]
["URR",9,{"$f":"_Marine","v":"Transport"},"Transport"]
["URR",10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt"]
["URR",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Finanz und Kaution"]
["URR",12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz"]
["URR",13,{"$f":"_Others","v":"Andere"},"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 31.12.2022 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2022 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Geschriebene Prämie (betrifft Policen, deren Deckungsperiode zwischen dem 1.1.2023 dem 31.12.2023 beginnt, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Verdiente Prämie per 31.12.2023"},null,{"$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"},"MFH"]
["FI",2,{"$f":"_MOD","v":"MFK"},"MFK"]
["FI","3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},"Sach"]
["FI","3b",{"$f":"_ESP","v":"Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"}]
["FI",4,{"$f":"_GL","v":"Haftpflicht"},"Haftpflicht"]
["FI","5a",{"$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"},"Unfall ohne UVG"]
["FI",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektivtaggeld"]
["FI",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken"]
["FI",9,{"$f":"_Marine","v":"Transport"},"Transport"]
["FI",10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt"]
["FI",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Finanz und Kaution"]
["FI",12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz"]
["FI",13,{"$f":"_Others","v":"Andere"},"Andere"]
["FI","Total",{"$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 2023)"}]
[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",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},"Weight_no_UVG",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Lookup String","Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E106+1","v":2024},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,{"$f":"AK106+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"},null,null,"SST_Standard_LOB"]
["PY_PP",1,{"$f":"_MTPL","v":"MFH"},"MFH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E107>0,SUMPRODUCT($E107:$BB107,$E$105:$BB$105)/SUM($E107:$BB107)+1,0)","v":0},{"$f":"SUMPRODUCT((E107:BB107)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH107,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BG107,discount_factors_sst_curr)","v":0},1,{"$f":"IF(SUM($E107:$BB107)=0,1,SUMPRODUCT($E107:$BB107,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH107,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50)))","v":1},{"$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},{"$f":"SUM($E107:$BB107)","v":0}]
["PY_PP",2,{"$f":"_MOD","v":"MFK"},"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,{"$f":"SUMPRODUCT((E108:BB108)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH108,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BG108,discount_factors_sst_curr)","v":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($B108)))*1)","v":2},0]
["PY_PP",3,{"$f":"_Fire","v":"Sach"},{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_Fire_no_Elementar,_Fire_with_Elementar)","v":"Sach inkl. Elementarschadenpool"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(($E109:$BB109)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH109,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BG109,discount_factors_sst_curr)","v":0},1,1,{"$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},0]
["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,{"$f":"SUMPRODUCT(($E110:$BB110)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH110,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BG110,discount_factors_sst_curr)","v":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($B110)))*1)","v":3},0]
["PY_PP",4,{"$f":"_GL","v":"Haftpflicht"},"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,{"$f":"SUMPRODUCT((E111:BB111)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH111,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BG111,discount_factors_sst_curr)","v":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($B111)))*1)","v":4},0]
["PY_PP","5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(($E112:$BB112)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH112,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BG112,discount_factors_sst_curr)","v":0},0,1,{"$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"},0]
["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,{"$f":"SUMPRODUCT(($E113:$BB113)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH113,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BG113,discount_factors_sst_curr)","v":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($B113)))*1)","v":"5b"},0]
["PY_PP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"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,{"$f":"SUMPRODUCT((E114:BB114)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BH114,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BG114,discount_factors_sst_curr)","v":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($B114)))*1)","v":6},0]
["PY_PP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"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($B115)))*1)","v":7},0]
["PY_PP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"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($B116)))*1)","v":8},0]
["PY_PP",9,{"$f":"_Marine","v":"Transport"},"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($B117)))*1)","v":9},0]
["PY_PP",10,{"$f":"_Aviation","v":"Luftfahrt"},"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($B118)))*1)","v":10},0]
["PY_PP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"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($B119)))*1)","v":11},0]
["PY_PP",12,{"$f":"_Legal","v":"Rechtsschutz"},"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($B120)))*1)","v":12},0]
["PY_PP",13,{"$f":"_Others","v":"Andere"},"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($B121)))*1)","v":13},0]
["PY_PP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,{"$f":"IFERROR(SUMPRODUCT(E$107:E$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 0),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(F$107:F$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 1),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(G$107:G$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 2),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(H$107:H$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 3),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(I$107:I$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 4),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$107:J$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 5),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(K$107:K$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 6),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(L$107:L$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 7),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(M$107:M$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 8),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(N$107:N$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 9),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(O$107:O$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 10),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(P$107:P$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 11),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$107:Q$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 12),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(R$107:R$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 13),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$107:S$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 14),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(T$107:T$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 15),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(U$107:U$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 16),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$107:V$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 17),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(W$107:W$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 18),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$107:X$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 19),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Y$107:Y$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 20),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Z$107:Z$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 21),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AA$107:AA$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 22),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AB$107:AB$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 23),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AC$107:AC$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 24),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AD$107:AD$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 25),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AE$107:AE$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 26),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AF$107:AF$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 27),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AG$107:AG$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 28),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AH$107:AH$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 29),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AI$107:AI$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 30),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AJ$107:AJ$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 31),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AK$107:AK$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 32),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AL$107:AL$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 33),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AM$107:AM$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 34),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AN$107:AN$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 35),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AO$107:AO$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 36),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AP$107:AP$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 37),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AQ$107:AQ$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 38),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AR$107:AR$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 39),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AS$107:AS$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 40),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AT$107:AT$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 41),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AU$107:AU$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 42),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AV$107:AV$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 43),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AW$107:AW$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 44),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AX$107:AX$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 45),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AY$107:AY$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 46),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AZ$107:AZ$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 47),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(BA$107:BA$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 48),0,0,15))/SUM($G$23:$G$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(BB$107:BB$121,$F$23:$F$37,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 49),0,0,15))/SUM($G$23:$G$37),0)","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(BE$107:BE$121,$G$23:$G$37)/SUM($G$23:$G$37),0)","v":0},null,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BG$107:BG$121,$F$23:$F$37)/SUM($F$23:$F$37),SUMPRODUCT(BG$107:BG$121,$E$23:$E$37)/SUM($E$23:$E$37)),1)","v":1},null,0]
["PY_PP","Total_ex_UVG",{"$f":"_All_LOBs & \" ex. \" & _AccMandatory","v":"Alle Branchen ex. UVG"},null,{"$f":"IFERROR(SUMPRODUCT(E$107:E$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 0),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(F$107:F$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 1),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(G$107:G$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 2),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(H$107:H$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 3),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(I$107:I$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 4),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(J$107:J$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 5),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(K$107:K$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 6),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(L$107:L$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 7),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(M$107:M$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 8),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(N$107:N$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 9),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(O$107:O$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 10),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(P$107:P$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 11),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$107:Q$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 12),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(R$107:R$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 13),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$107:S$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 14),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(T$107:T$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 15),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(U$107:U$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 16),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$107:V$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 17),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(W$107:W$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 18),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$107:X$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 19),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Y$107:Y$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 20),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Z$107:Z$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 21),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AA$107:AA$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 22),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AB$107:AB$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 23),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AC$107:AC$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 24),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AD$107:AD$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 25),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AE$107:AE$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 26),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AF$107:AF$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 27),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AG$107:AG$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 28),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AH$107:AH$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 29),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AI$107:AI$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 30),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AJ$107:AJ$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 31),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AK$107:AK$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 32),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AL$107:AL$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 33),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AM$107:AM$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 34),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AN$107:AN$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 35),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AO$107:AO$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 36),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AP$107:AP$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 37),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AQ$107:AQ$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 38),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AR$107:AR$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 39),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AS$107:AS$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 40),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AT$107:AT$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 41),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AU$107:AU$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 42),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AV$107:AV$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 43),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AW$107:AW$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 44),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AX$107:AX$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 45),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AY$107:AY$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 46),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(AZ$107:AZ$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 47),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(BA$107:BA$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 48),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(BB$107:BB$121,$F$23:$F$37,$BF$107:$BF$121,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3 + 49),0,0,15))/SUMPRODUCT($G$23:$G$37,$BF$107:$BF$121),0)","v":0},null,{"$f":"IF(E123>0,SUMPRODUCT(E123:BB123,$E$105:$BB$105)/SUM(E123:BB123)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(BE$107:BE$121,$G$23:$G$37,BF$107:BF$121)/SUMPRODUCT($G$23:$G$37,BF$107:BF$121),0)","v":0},null,null,null,0]
[]
[null,{"$f":"_IncPP_CY","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2023)"}]
[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",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Lookup String","Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E128+1","v":2024},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,{"$f":"AK128+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"},null,"SST_Standard_LOB"]
["CY_PP",1,{"$f":"_MTPL","v":"MFH"},"MFH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E129>0,SUMPRODUCT(E129:BB129,$E$127:$BB$127)/SUM(E129:BB129)+1,0)","v":0},{"$f":"SUMPRODUCT(($E129:$BB129)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BG129,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BF129,discount_factors_sst_curr)","v":0},{"$f":"IF(SUM($E129:$BB129)=0,1,SUMPRODUCT($E129:$BB129,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BG129,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50)))","v":1},{"$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},{"$f":"SUM($E129:$BB129)","v":0}]
["CY_PP",2,{"$f":"_MOD","v":"MFK"},"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($B130)))*1)","v":2},0]
["CY_PP","3a",{"$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($B131)))*1)","v":3},0]
["CY_PP","3b",{"$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},0]
["CY_PP",4,{"$f":"_GL","v":"Haftpflicht"},"Haftpflicht",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["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($B134)))*1)","v":"5a"},0]
["CY_PP","5b",{"$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"},0]
["CY_PP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Unfall ohne UVG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["CY_PP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektivtaggeld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["CY_PP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["CY_PP",9,{"$f":"_Marine","v":"Transport"},"Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["CY_PP",10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["CY_PP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Finanz und Kaution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["CY_PP",12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["CY_PP",13,{"$f":"_Others","v":"Andere"},"Andere",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["CY_PP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,{"$f":"IFERROR(SUMPRODUCT(E$129:E$143,$R$86:$R$100,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3+ E$127),0,0,15))/SUMPRODUCT($R$86:$R$100,$BF$129:$BF$143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK$129:AK$143,$R$86:$R$100,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3+ AK$127),0,0,15))/SUMPRODUCT($R$86:$R$100,$BF$129:$BF$143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$129:BE$143,$R$86:$R$100,$BF$129:$BF$143)/SUMPRODUCT($BF$129:$BF$143,$R$86:$R$100),SUMPRODUCT(BE$129:BE$143,$Q$86:$Q$100)/SUMPRODUCT($BF$129:$BF$143,$Q$86:$Q$100)),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$129:BF$143,$R$86:$R$100)/SUM($R$86:$R$100),SUMPRODUCT(BF$129:BF$143,$Q$86:$Q$100)/SUM($Q$86:$Q$100)),1)","v":1},null,0]
[]
[null,{"$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 2023)"}]
[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",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Lookup String","Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E149+1","v":2024},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,{"$f":"AK149+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"},null,"SST_Standard_LOB"]
["URR_1PP",1,{"$f":"_MTPL","v":"MFH"},"MFH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F150>0,SUMPRODUCT(F150:BB150,$F$148:$BB$148)/SUM(F150:BB150)+1,0)","v":0},{"$f":"SUMPRODUCT((E150:BB150)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BG150,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BF150,discount_factors_sst_curr)","v":0},{"$f":"IF(SUM($E150:$BB150)=0,1,SUMPRODUCT($E150:$BB150,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BG150,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50)))","v":1},{"$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},{"$f":"SUM($F150:$BB150)","v":0}]
["URR_1PP",2,{"$f":"_MOD","v":"MFK"},"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($B151)))*1)","v":2},0]
["URR_1PP","3a",{"$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($B152)))*1)","v":3},0]
["URR_1PP","3b",{"$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},0]
["URR_1PP",4,{"$f":"_GL","v":"Haftpflicht"},"Haftpflicht",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["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($B155)))*1)","v":"5a"},0]
["URR_1PP","5b",{"$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"},0]
["URR_1PP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Unfall ohne UVG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["URR_1PP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektivtaggeld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["URR_1PP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["URR_1PP",9,{"$f":"_Marine","v":"Transport"},"Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["URR_1PP",10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["URR_1PP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Finanz und Kaution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["URR_1PP",12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["URR_1PP",13,{"$f":"_Others","v":"Andere"},"Andere",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,{"$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},0]
["URR_1PP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,null,{"$f":"IFERROR(SUMPRODUCT(F$150:F$164,$R$86:$R$100,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3+ F$148),0,0,15))/SUMPRODUCT($R$86:$R$100,$BF$150:$BF$164),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL$150:AL$164,$R$86:$R$100,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3+ AL$148),0,0,15))/SUMPRODUCT($R$86:$R$100,$BF$150:$BF$164),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$150:BE$164,$T$86:$T$100,$BF$150:$BF$164)/SUMPRODUCT($BF$150:$BF$164,$T$86:$T$100),SUMPRODUCT(BE$150:BE$164,$S$86:$S$100)/SUMPRODUCT($BF$150:$BF$164,$S$86:$S$100)),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$150:BF$164,$T$86:$T$100)/SUM($T$86:$T$100),SUMPRODUCT(BF$150:BF$164,$S$86:$S$100)/SUM($S$86:$S$100)),1)","v":1},null,0]
[]
[null,{"$f":"_IncEP_URR","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)"}]
[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,{"$f":"current_year","v":2023},{"$f":"E170+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
["URR_EP",1,{"$f":"_MTPL","v":"MFH"},"MFH"]
["URR_EP",2,{"$f":"_MOD","v":"MFK"},"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"},"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,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Unfall ohne UVG"]
["URR_EP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektivtaggeld"]
["URR_EP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken"]
["URR_EP",9,{"$f":"_Marine","v":"Transport"},"Transport"]
["URR_EP",10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt"]
["URR_EP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Finanz und Kaution"]
["URR_EP",12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz"]
["URR_EP",13,{"$f":"_Others","v":"Andere"},"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 2023)"}]
[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",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Lookup String","Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E191+1","v":2024},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,{"$f":"AK191+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"},null,"SST_Standard_LOB"]
["URR_PP",1,{"$f":"_MTPL","v":"MFH"},"MFH",null,{"$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)*(OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BG192,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50))/BF192,discount_factors_sst_curr)","v":0},{"$f":"IF(SUM($E192:$BB192)=0,1,SUMPRODUCT($E192:$BB192,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,MATCH($BG192,INDEX(NL_Param_CH_Direct_Infl_Factors,,1),0),3),0,0,1,50)))","v":1},{"$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},{"$f":"SUM($F192:$BB192)","v":0}]
["URR_PP",2,{"$f":"_MOD","v":"MFK"},"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},0]
["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},0]
["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},0]
["URR_PP",4,{"$f":"_GL","v":"Haftpflicht"},"Haftpflicht",null,{"$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},0]
["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"},0]
["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"},0]
["URR_PP",6,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Unfall ohne UVG",null,{"$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},0]
["URR_PP",7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektivtaggeld",null,{"$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},0]
["URR_PP",8,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken",null,{"$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},0]
["URR_PP",9,{"$f":"_Marine","v":"Transport"},"Transport",null,{"$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},0]
["URR_PP",10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt",null,{"$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},0]
["URR_PP",11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Finanz und Kaution",null,{"$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},0]
["URR_PP",12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz",null,{"$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},0]
["URR_PP",13,{"$f":"_Others","v":"Andere"},"Andere",null,{"$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},0]
["URR_PP","Total",{"$f":"_All_LOBs","v":"Alle Branchen"},null,null,{"$f":"IFERROR(SUMPRODUCT(F$192:F$206,$T$86:$T$100,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3+ F$190),0,0,15))/SUMPRODUCT($T$86:$T$100,$BF$192:$BF$206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL$192:AL$206,$T$86:$T$100,OFFSET(INDEX(NL_Param_CH_Direct_Infl_Factors,0,3+ AL$190),0,0,15))/SUMPRODUCT($T$86:$T$100,$BF$192:$BF$206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$192:BE$206,$T$86:$T$100,$BF$192:$BF$206)/SUMPRODUCT($BF$192:$BF$206,$T$86:$T$100),SUMPRODUCT(BE$192:BE$206,$S$86:$S$100)/SUMPRODUCT($BF$192:$BF$206,$S$86:$S$100)),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$192:BF$206,$T$86:$T$100)/SUM($T$86:$T$100),SUMPRODUCT(BF$192:BF$206,$S$86:$S$100)/SUM($S$86:$S$100)),1)","v":1}]
[]
[]
[]
[null,{"$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,{"$f":"_segment","v":"Segment"},"MFH","MFK",{"$f":"_Fire","v":"Sach"},{"$f":"IF(IFERROR(VLOOKUP(\"3b\",NL_CH_Direct_PY_Inputs,4,FALSE),0)>0,_ESP,_ESP_in_Parenthesis)","v":"(Elementarschadenpool)"},"Haftpflicht",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},"Unfall ohne UVG","Kollektivtaggeld","Einzelkranken","Transport","Luftfahrt","Finanz und Kaution","Rechtsschutz","Andere","MFH","MFK",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},"Haftpflicht",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},"Unfall ohne UVG","Kollektivtaggeld","Einzelkranken","Transport","Luftfahrt","Finanz und Kaution","Rechtsschutz","Andere","MFH","MFK",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_ESP","v":"Elementarschadenpool"},"Haftpflicht",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_Annuities","v":"UVG-Renten"},"Unfall ohne UVG","Kollektivtaggeld","Einzelkranken","Transport","Luftfahrt","Finanz und Kaution","Rechtsschutz","Andere"]
[null,"PY",1,{"$f":"_MTPL","v":"MFH"},"MFH",1,0.15,0.15,0.15,0.25,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.5,0.5,0.15,0.15,0.25,0.25,0,0.25,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2,{"$f":"_MOD","v":"MFK"},"MFK",0.15,1,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,0.5,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$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"},"Haftpflicht",0.25,0.15,0.15,0.15,1,0.25,0,0.25,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.25,0.15,0.25,0.15,0.5,0.15,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0.5,0.15,0.15,0.15,0.25,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0]
[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,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Unfall ohne UVG",0.5,0.15,0.15,0.15,0.25,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"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,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken",0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,1,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,0.5,0.15,0.15,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0]
[null,null,9,{"$f":"_Marine","v":"Transport"},"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,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt",0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25,0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.5,0.15,0.15,0.25,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"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,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz",0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25,0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0]
[null,null,13,{"$f":"_Others","v":"Andere"},"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,{"$f":"_MTPL","v":"MFH"},"MFH",0.5,0.5,0.15,0.15,0.25,0.25,0,0.25,0.25,0.15,0.15,0.25,0.25,0.25,0.25,1,0.5,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.5,0.25,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,2,{"$f":"_MOD","v":"MFK"},"MFK",0.5,0.5,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.5,1,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,0.5,0.125,0.125,7.4999999999999997E-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"},0.15,0.25,0.5,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.15,0.25,1,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,7.4999999999999997E-2,0.125,0.5,0.125,0.125,7.4999999999999997E-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,{"$f":"_GL","v":"Haftpflicht"},"Haftpflicht",0.25,0.15,0.25,0.15,0.5,0.15,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.25,0.15,0.25,0.15,1,0.15,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25,0.125,7.4999999999999997E-2,0.125,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0.25,0.25,0.15,0.15,0.15,0.5,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.25,0.15,0.15,0.15,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125]
[null,null,"5b",{"$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"},"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,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"Kollektivtaggeld",0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,1,0.25,0.15,0.15,0.25,0.25,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125]
[null,null,8,{"$f":"_Health_Individual","v":"Einzelkranken"},"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,{"$f":"_Marine","v":"Transport"},"Transport",0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,0.5,0.15,0.15,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt",0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.5,0.15,0.15,0.25,0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25,0.125,7.4999999999999997E-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,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"Finanz und Kaution",0.25,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.5,0.15,0.25,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0.125]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},"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,{"$f":"_Others","v":"Andere"},"Andere",0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.125,0.125,0.125,0.125,0.125,0.125,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.5]
[null,"URR",1,{"$f":"_MTPL","v":"MFH"},"MFH",0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.25,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,1,0.5,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,0.25,0.15,0.15,0.25]
[null,null,2,{"$f":"_MOD","v":"MFK"},"MFK",0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.5,0.125,0.125,7.4999999999999997E-2,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.5,1,0.25,0.25,0.15,0.25,0,0.25,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,"3a",{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},{"$f":"_Fire_no_Elementar","v":"Sach ohne Elementarschadenpool"},0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,7.4999999999999997E-2,0.125,0.5,0.125,0.125,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.25,1,0.25,0.25,0.15,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25]
[null,null,"3b",{"$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"},"Haftpflicht",0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0.125,7.4999999999999997E-2,0.125,7.4999999999999997E-2,0.5,7.4999999999999997E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.25,0.15,0.25,0.15,1,0.15,0,0.15,0.15,0.15,0.15,0.25,0.15,0.15,0.25]
[null,null,"5a",{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},{"$f":"_AccMandatory_noAnnuities","v":"UVG, nicht verrentete Fälle"},0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0,0.25,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125,0.25,0.25,0.15,0.15,0.15,1,0,0.5,0.25,0.15,0.15,0.25,0.25,0.25,0.25]
[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,{"$f":"_AccOptional","v":"Unfall ohne UVG"},"Unfall ohne UVG",0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.25,0,0.5,0.125,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0.125,0.125,0.25,0.25,0.15,0.15,0.15,0.5,0,1,0.25,0.15,0.15,0.25,0.25,0.25,0.25]
[null,null,7,{"$f":"_Health_Collective","v":"Kollektivtaggeld"},"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,{"$f":"_Health_Individual","v":"Einzelkranken"},"Einzelkranken",0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0,7.4999999999999997E-2,0.125,0.5,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.25,1,0.15,0.15,0.15,0.15,0.25]
[null,null,9,{"$f":"_Marine","v":"Transport"},"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-2,0.125,0.15,0.15,0.15,0.15,0.15,0.15,0,0.15,0.15,0.15,1,0.15,0.15,0.15,0.25]
[null,null,10,{"$f":"_Aviation","v":"Luftfahrt"},"Luftfahrt",0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.125,0,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0.25,0.15,0.15,0.15,0.25,0.25,0,0.25,0.15,0.15,0.15,1,0.15,0.15,0.25]
[null,null,11,{"$f":"_CreditSurety","v":"Finanz und Kaution"},"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-2,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,1,0.15,0.25]
[null,null,12,{"$f":"_Legal","v":"Rechtsschutz"},"Rechtsschutz",0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.125,0,0.125,0.125,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.5,0.125,0.15,0.15,0.15,0.15,0.15,0.25,0,0.25,0.25,0.15,0.15,0.15,0.15,1,0.25]
[null,null,13,{"$f":"_Others","v":"Andere"},"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":11,"n_rows":146,"n_cols":60,"rows_kept":146,"cut":false,"hidden":false,"merged":[[66,1,67,1],[66,2,67,2],[8,4,8,7],[8,8,8,12],[9,11,9,12],[41,18,41,19],[66,3,67,3],[41,12,41,13],[41,14,41,15],[41,16,41,17],[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],[127,15,127,19],[102,1,103,1],[102,2,103,2],[102,3,103,3],[114,1,115,1],[114,2,115,2],[114,3,115,3],[41,8,41,9],[41,10,41,11],[141,1,145,1],[127,5,127,9],[131,1,135,1],[127,10,127,14],[136,1,140,1],[90,1,91,1],[90,2,91,2],[90,3,91,3],[54,1,55,1],[54,2,55,2],[54,3,55,3],[78,1,79,1],[78,2,79,2],[78,3,79,3]]}
[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 (1.1.2023)"},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"},{"$f":"_PY_risk_used_infl","v":"für SST-Risikomessung benutzt, nicht diskontiert, inflationiert"},{"$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,"Non_CH_LOB for Inflation"]
[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"}]
["PY",1,null,null,null,null,{"$f":"IF(Net=1,F12,E12)*VLOOKUP($B12,NL_Non_CH_Direct_PY_Pattern,57,FALSE)","v":0},{"$f":"G12*VLOOKUP($B12,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",2,null,null,null,null,{"$f":"IF(Net=1,F13,E13)*VLOOKUP($B13,NL_Non_CH_Direct_PY_Pattern,57,FALSE)","v":0},{"$f":"G13*VLOOKUP($B13,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",3,null,null,null,null,{"$f":"IF(Net=1,F14,E14)*VLOOKUP($B14,NL_Non_CH_Direct_PY_Pattern,57,FALSE)","v":0},{"$f":"G14*VLOOKUP($B14,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",4,null,null,null,null,{"$f":"IF(Net=1,F15,E15)*VLOOKUP($B15,NL_Non_CH_Direct_PY_Pattern,57,FALSE)","v":0},{"$f":"G15*VLOOKUP($B15,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["PY",5,null,null,null,null,{"$f":"IF(Net=1,F16,E16)*VLOOKUP($B16,NL_Non_CH_Direct_PY_Pattern,57,FALSE)","v":0},{"$f":"G16*VLOOKUP($B16,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0}]
["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,{"$f":"_Agg_claims","v":"Für aggregierte Schäden"},{"$f":"_Agg_claims","v":"Für aggregierte Schäden"},{"$f":"_single_claims","v":"Einzelschäden"},{"$f":" _EX & \" \"  & _million & \" \" & sst_curr","v":"Erwartungswert in Mio. CHF"},{"$f":" _ES_centred & \" \"   & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) in Mio. CHF"},"E[N]",null,null,"alpha",{"$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,{"$f":"VLOOKUP(\"T.10.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2022 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2022 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$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 1.1.2023 dem 31.12.2023 beginnt, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Verdiente Prämie per 31.12.2023"},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,{"$f":"_AppliedInflFactors","v":"Benutzte Inflationsfaktoren"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,null,null,null,{"$f":"_Non_CH_lookup","v":"Inflationssegment für Non_CH-Direct"}]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E56+1","v":2024},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,{"$f":"AK56+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Infl",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"IFERROR(VLOOKUP($BG57,NL_Non_CH_Infl_Factors,3+E$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($BG57,NL_Non_CH_Infl_Factors,3+O$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($BG57,NL_Non_CH_Infl_Factors,3+Y$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($BG57,NL_Non_CH_Infl_Factors,3+AI$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($BG57,NL_Non_CH_Infl_Factors,3+AS$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B57,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0}]
["Infl",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B58,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0}]
["Infl",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B59,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0}]
["Infl",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B60,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0}]
["Infl",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B61,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0}]
["Infl","Total"]
[]
[]
[null,{"$f":"_IncPP_PY","v":"Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2023)"}]
[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",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Non_CH_lookup","v":"Inflationssegment für Non_CH-Direct"},"Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E68+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK68+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["PY_PP",{"$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(E69>0,SUMPRODUCT(E69:BB69,$E$67:$BB$67)/SUM(E69:BB69)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($E69:$BB69)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG69,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF69,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH69=0,1,SUMPRODUCT($E69:$BB69,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG69,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B69,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E69:$BB69)","v":0}]
["PY_PP",{"$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":"IFERROR(SUMPRODUCT(($E70:$BB70)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG70,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF70,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH70=0,1,SUMPRODUCT($E70:$BB70,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG70,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B70,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($E71:$BB71)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG71,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF71,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH71=0,1,SUMPRODUCT($E71:$BB71,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG71,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B71,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($E72:$BB72)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG72,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF72,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH72=0,1,SUMPRODUCT($E72:$BB72,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG72,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B72,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($E73:$BB73)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG73,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF73,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH73=0,1,SUMPRODUCT($E73:$BB73,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG73,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B73,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},0]
["PY_PP","Total",null,null,{"$f":"IFERROR(SUMPRODUCT(E69:E73,IF(Net=1,$F$12:$F$16,$E$12:$E$16),E$57:E$61)/VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK69:AK73,IF(Net=1,$F$12:$F$16,$E$12:$E$16),AK$57:AK$61)/VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(SUMPRODUCT(BE$69:BE$73,$G$12:$G$16)/SUM($G$12:$G$16),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$69:BF$73,$F$12:$F$16)/SUM($F$12:$F$16),SUMPRODUCT(BF$69:BF$73,$E$12:$E$16)/SUM($E$12:$E$16)),1)","v":1},null,0]
[]
[]
[null,{"$f":"_IncPP_CY","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2023)"}]
[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",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Non_CH_lookup","v":"Inflationssegment für Non_CH-Direct"},"Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E80+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK80+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["CY_PP",{"$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(E81>0,SUMPRODUCT(E81:BB81,$E$79:$BB$79)/SUM(E81:BB81)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($E81:$BB81)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG81,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF81,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH81=0,1,SUMPRODUCT($E81:$BB81,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG81,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B81,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E81:$BB81)","v":0}]
["CY_PP",{"$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":"IFERROR(SUMPRODUCT(($E82:$BB82)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG82,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF82,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH82=0,1,SUMPRODUCT($E82:$BB82,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG82,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B82,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($E83:$BB83)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG83,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF83,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH83=0,1,SUMPRODUCT($E83:$BB83,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG83,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B83,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($E84:$BB84)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG84,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF84,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH84=0,1,SUMPRODUCT($E84:$BB84,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG84,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B84,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($E85:$BB85)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG85,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF85,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH85=0,1,SUMPRODUCT($E85:$BB85,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG85,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B85,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},0]
["CY_PP","Total",null,null,{"$f":"IFERROR(SUMPRODUCT(E$81:E$85,$R$45:$R$49,E$57:E$61)/SUMPRODUCT($R$45:$R$49,$BF$81:$BF$85),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK$81:AK$85,$R$45:$R$49,AK$57:AK$61)/SUMPRODUCT($R$45:$R$49,$BF$81:$BF$85),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMPRODUCT(E86:BB86,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$81:BF$85,$R$45:$R$49)/SUM($R$45:$R$49),SUMPRODUCT(BF$81:BF$85,$Q$45:$Q$49)/SUM($Q$45:$Q$49)),1)","v":1},null,0]
[]
[]
[null,{"$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 2023)"}]
[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",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Non_CH_lookup","v":"Inflationssegment für Non_CH-Direct"},"Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E92+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK92+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["URR_1PP",{"$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(F93>0,SUMPRODUCT(F93:BB93,$F$91:$BB$91)/SUM(F93:BB93)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($E93:$BB93)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG93,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF93,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH93=0,1,SUMPRODUCT($E93:$BB93,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG93,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B93,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E93:$BB93)","v":0}]
["URR_1PP",{"$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":"IFERROR(SUMPRODUCT(($E94:$BB94)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG94,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF94,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH94=0,1,SUMPRODUCT($E94:$BB94,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG94,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B94,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E94:$BB94)","v":0}]
["URR_1PP",{"$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":"IFERROR(SUMPRODUCT(($E95:$BB95)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG95,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF95,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH95=0,1,SUMPRODUCT($E95:$BB95,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG95,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B95,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E95:$BB95)","v":0}]
["URR_1PP",{"$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":"IFERROR(SUMPRODUCT(($E96:$BB96)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG96,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF96,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH96=0,1,SUMPRODUCT($E96:$BB96,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG96,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B96,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E96:$BB96)","v":0}]
["URR_1PP",{"$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":"IFERROR(SUMPRODUCT(($E97:$BB97)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG97,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF97,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH97=0,1,SUMPRODUCT($E97:$BB97,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG97,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B97,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E97:$BB97)","v":0}]
["URR_1PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F$93:F$97,$T$45:$T$49,F$57:F$61)/SUMPRODUCT($T$45:$T$49,$BF$93:$BF$97),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL$93:AL$97,$T$45:$T$49,AL$57:AL$61)/SUMPRODUCT($T$45:$T$49,$BF$93:$BF$97),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMPRODUCT(E98:BB98,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$93:BF$97,$T$45:$T$49)/SUM($T$45:$T$49),SUMPRODUCT(BF$93:BF$97,$S$45:$S$49)/SUM($S$45:$S$49)),1)","v":1},null,{"$f":"SUM($F98:$BB98)","v":0}]
[]
[]
[null,{"$f":"_IncEP_URR","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E104+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
["URR_EP",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F105:$O105)","v":0}]
["URR_EP",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["URR_EP",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["URR_EP",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["URR_EP",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["URR_EP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F105:F109,$J$45:$J$49)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,{"$f":"_IncPP_URR","v":"Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)"}]
[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",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_Non_CH_lookup","v":"Inflationssegment für Non_CH-Direct"},"Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E116+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK116+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["URR_PP",{"$f":"B$12","v":1},{"$f":"C$12","v":0},{"$f":"D$12","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:F$105,N(IF({1},F$115-$F$115:F$115+1))),$F$93:F$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:G$105,N(IF({1},G$115-$F$115:G$115+1))),$F$93:G$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:H$105,N(IF({1},H$115-$F$115:H$115+1))),$F$93:H$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:I$105,N(IF({1},I$115-$F$115:I$115+1))),$F$93:I$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:J$105,N(IF({1},J$115-$F$115:J$115+1))),$F$93:J$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:K$105,N(IF({1},K$115-$F$115:K$115+1))),$F$93:K$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:L$105,N(IF({1},L$115-$F$115:L$115+1))),$F$93:L$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:M$105,N(IF({1},M$115-$F$115:M$115+1))),$F$93:M$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:N$105,N(IF({1},N$115-$F$115:N$115+1))),$F$93:N$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:O$105,N(IF({1},O$115-$F$115:O$115+1))),$F$93:O$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:P$105,N(IF({1},P$115-$F$115:P$115+1))),$F$93:P$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:Q$105,N(IF({1},Q$115-$F$115:Q$115+1))),$F$93:Q$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:R$105,N(IF({1},R$115-$F$115:R$115+1))),$F$93:R$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:S$105,N(IF({1},S$115-$F$115:S$115+1))),$F$93:S$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:T$105,N(IF({1},T$115-$F$115:T$115+1))),$F$93:T$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:U$105,N(IF({1},U$115-$F$115:U$115+1))),$F$93:U$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:V$105,N(IF({1},V$115-$F$115:V$115+1))),$F$93:V$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:W$105,N(IF({1},W$115-$F$115:W$115+1))),$F$93:W$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:X$105,N(IF({1},X$115-$F$115:X$115+1))),$F$93:X$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:Y$105,N(IF({1},Y$115-$F$115:Y$115+1))),$F$93:Y$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:Z$105,N(IF({1},Z$115-$F$115:Z$115+1))),$F$93:Z$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AA$105,N(IF({1},AA$115-$F$115:AA$115+1))),$F$93:AA$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AB$105,N(IF({1},AB$115-$F$115:AB$115+1))),$F$93:AB$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AC$105,N(IF({1},AC$115-$F$115:AC$115+1))),$F$93:AC$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AD$105,N(IF({1},AD$115-$F$115:AD$115+1))),$F$93:AD$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AE$105,N(IF({1},AE$115-$F$115:AE$115+1))),$F$93:AE$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AF$105,N(IF({1},AF$115-$F$115:AF$115+1))),$F$93:AF$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AG$105,N(IF({1},AG$115-$F$115:AG$115+1))),$F$93:AG$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AH$105,N(IF({1},AH$115-$F$115:AH$115+1))),$F$93:AH$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AI$105,N(IF({1},AI$115-$F$115:AI$115+1))),$F$93:AI$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AJ$105,N(IF({1},AJ$115-$F$115:AJ$115+1))),$F$93:AJ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AK$105,N(IF({1},AK$115-$F$115:AK$115+1))),$F$93:AK$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AL$105,N(IF({1},AL$115-$F$115:AL$115+1))),$F$93:AL$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AM$105,N(IF({1},AM$115-$F$115:AM$115+1))),$F$93:AM$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AN$105,N(IF({1},AN$115-$F$115:AN$115+1))),$F$93:AN$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AO$105,N(IF({1},AO$115-$F$115:AO$115+1))),$F$93:AO$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AP$105,N(IF({1},AP$115-$F$115:AP$115+1))),$F$93:AP$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AQ$105,N(IF({1},AQ$115-$F$115:AQ$115+1))),$F$93:AQ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AR$105,N(IF({1},AR$115-$F$115:AR$115+1))),$F$93:AR$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AS$105,N(IF({1},AS$115-$F$115:AS$115+1))),$F$93:AS$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AT$105,N(IF({1},AT$115-$F$115:AT$115+1))),$F$93:AT$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AU$105,N(IF({1},AU$115-$F$115:AU$115+1))),$F$93:AU$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AV$105,N(IF({1},AV$115-$F$115:AV$115+1))),$F$93:AV$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AW$105,N(IF({1},AW$115-$F$115:AW$115+1))),$F$93:AW$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AX$105,N(IF({1},AX$115-$F$115:AX$115+1))),$F$93:AX$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AY$105,N(IF({1},AY$115-$F$115:AY$115+1))),$F$93:AY$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:AZ$105,N(IF({1},AZ$115-$F$115:AZ$115+1))),$F$93:AZ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$105:BA$105,N(IF({1},BA$115-$F$115:BA$115+1))),$F$93:BA$93),0)","v":0},{"$f":"IF(SUM($F117:$BA117)=0,0,1-SUM($F117:$BA117))","v":0},null,{"$f":"IF(F117>0,SUMPRODUCT(F117:BB117,$F$115:$BB$115)/SUM(F117:BB117)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($E117:$BB117)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG117,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF117,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH117=0,1,SUMPRODUCT($E117:$BB117,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG117,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B117,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E117:$BB117)","v":0}]
["URR_PP",{"$f":"B$13","v":2},{"$f":"C$13","v":0},{"$f":"D$13","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:F$106,N(IF({1},F$115-$F$115:F$115+1))),$F$94:F$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:G$106,N(IF({1},G$115-$F$115:G$115+1))),$F$94:G$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:H$106,N(IF({1},H$115-$F$115:H$115+1))),$F$94:H$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:I$106,N(IF({1},I$115-$F$115:I$115+1))),$F$94:I$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:J$106,N(IF({1},J$115-$F$115:J$115+1))),$F$94:J$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:K$106,N(IF({1},K$115-$F$115:K$115+1))),$F$94:K$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:L$106,N(IF({1},L$115-$F$115:L$115+1))),$F$94:L$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:M$106,N(IF({1},M$115-$F$115:M$115+1))),$F$94:M$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:N$106,N(IF({1},N$115-$F$115:N$115+1))),$F$94:N$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:O$106,N(IF({1},O$115-$F$115:O$115+1))),$F$94:O$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:P$106,N(IF({1},P$115-$F$115:P$115+1))),$F$94:P$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:Q$106,N(IF({1},Q$115-$F$115:Q$115+1))),$F$94:Q$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:R$106,N(IF({1},R$115-$F$115:R$115+1))),$F$94:R$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:S$106,N(IF({1},S$115-$F$115:S$115+1))),$F$94:S$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:T$106,N(IF({1},T$115-$F$115:T$115+1))),$F$94:T$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:U$106,N(IF({1},U$115-$F$115:U$115+1))),$F$94:U$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:V$106,N(IF({1},V$115-$F$115:V$115+1))),$F$94:V$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:W$106,N(IF({1},W$115-$F$115:W$115+1))),$F$94:W$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:X$106,N(IF({1},X$115-$F$115:X$115+1))),$F$94:X$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:Y$106,N(IF({1},Y$115-$F$115:Y$115+1))),$F$94:Y$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:Z$106,N(IF({1},Z$115-$F$115:Z$115+1))),$F$94:Z$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AA$106,N(IF({1},AA$115-$F$115:AA$115+1))),$F$94:AA$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AB$106,N(IF({1},AB$115-$F$115:AB$115+1))),$F$94:AB$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AC$106,N(IF({1},AC$115-$F$115:AC$115+1))),$F$94:AC$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AD$106,N(IF({1},AD$115-$F$115:AD$115+1))),$F$94:AD$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AE$106,N(IF({1},AE$115-$F$115:AE$115+1))),$F$94:AE$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AF$106,N(IF({1},AF$115-$F$115:AF$115+1))),$F$94:AF$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AG$106,N(IF({1},AG$115-$F$115:AG$115+1))),$F$94:AG$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AH$106,N(IF({1},AH$115-$F$115:AH$115+1))),$F$94:AH$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AI$106,N(IF({1},AI$115-$F$115:AI$115+1))),$F$94:AI$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AJ$106,N(IF({1},AJ$115-$F$115:AJ$115+1))),$F$94:AJ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AK$106,N(IF({1},AK$115-$F$115:AK$115+1))),$F$94:AK$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AL$106,N(IF({1},AL$115-$F$115:AL$115+1))),$F$94:AL$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AM$106,N(IF({1},AM$115-$F$115:AM$115+1))),$F$94:AM$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AN$106,N(IF({1},AN$115-$F$115:AN$115+1))),$F$94:AN$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AO$106,N(IF({1},AO$115-$F$115:AO$115+1))),$F$94:AO$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AP$106,N(IF({1},AP$115-$F$115:AP$115+1))),$F$94:AP$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AQ$106,N(IF({1},AQ$115-$F$115:AQ$115+1))),$F$94:AQ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AR$106,N(IF({1},AR$115-$F$115:AR$115+1))),$F$94:AR$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AS$106,N(IF({1},AS$115-$F$115:AS$115+1))),$F$94:AS$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AT$106,N(IF({1},AT$115-$F$115:AT$115+1))),$F$94:AT$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AU$106,N(IF({1},AU$115-$F$115:AU$115+1))),$F$94:AU$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AV$106,N(IF({1},AV$115-$F$115:AV$115+1))),$F$94:AV$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AW$106,N(IF({1},AW$115-$F$115:AW$115+1))),$F$94:AW$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AX$106,N(IF({1},AX$115-$F$115:AX$115+1))),$F$94:AX$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AY$106,N(IF({1},AY$115-$F$115:AY$115+1))),$F$94:AY$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:AZ$106,N(IF({1},AZ$115-$F$115:AZ$115+1))),$F$94:AZ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$106:BA$106,N(IF({1},BA$115-$F$115:BA$115+1))),$F$94:BA$94),0)","v":0},{"$f":"IF(SUM($F118:$BA118)=0,0,1-SUM($F118:$BA118))","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(($E118:$BB118)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG118,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF118,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH118=0,1,SUMPRODUCT($E118:$BB118,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG118,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B118,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E118:$BB118)","v":0}]
["URR_PP",{"$f":"B$14","v":3},{"$f":"C$14","v":0},{"$f":"D$14","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:F$107,N(IF({1},F$115-$F$115:F$115+1))),$F$95:F$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:G$107,N(IF({1},G$115-$F$115:G$115+1))),$F$95:G$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:H$107,N(IF({1},H$115-$F$115:H$115+1))),$F$95:H$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:I$107,N(IF({1},I$115-$F$115:I$115+1))),$F$95:I$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:J$107,N(IF({1},J$115-$F$115:J$115+1))),$F$95:J$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:K$107,N(IF({1},K$115-$F$115:K$115+1))),$F$95:K$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:L$107,N(IF({1},L$115-$F$115:L$115+1))),$F$95:L$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:M$107,N(IF({1},M$115-$F$115:M$115+1))),$F$95:M$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:N$107,N(IF({1},N$115-$F$115:N$115+1))),$F$95:N$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:O$107,N(IF({1},O$115-$F$115:O$115+1))),$F$95:O$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:P$107,N(IF({1},P$115-$F$115:P$115+1))),$F$95:P$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:Q$107,N(IF({1},Q$115-$F$115:Q$115+1))),$F$95:Q$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:R$107,N(IF({1},R$115-$F$115:R$115+1))),$F$95:R$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:S$107,N(IF({1},S$115-$F$115:S$115+1))),$F$95:S$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:T$107,N(IF({1},T$115-$F$115:T$115+1))),$F$95:T$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:U$107,N(IF({1},U$115-$F$115:U$115+1))),$F$95:U$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:V$107,N(IF({1},V$115-$F$115:V$115+1))),$F$95:V$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:W$107,N(IF({1},W$115-$F$115:W$115+1))),$F$95:W$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:X$107,N(IF({1},X$115-$F$115:X$115+1))),$F$95:X$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:Y$107,N(IF({1},Y$115-$F$115:Y$115+1))),$F$95:Y$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:Z$107,N(IF({1},Z$115-$F$115:Z$115+1))),$F$95:Z$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AA$107,N(IF({1},AA$115-$F$115:AA$115+1))),$F$95:AA$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AB$107,N(IF({1},AB$115-$F$115:AB$115+1))),$F$95:AB$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AC$107,N(IF({1},AC$115-$F$115:AC$115+1))),$F$95:AC$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AD$107,N(IF({1},AD$115-$F$115:AD$115+1))),$F$95:AD$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AE$107,N(IF({1},AE$115-$F$115:AE$115+1))),$F$95:AE$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AF$107,N(IF({1},AF$115-$F$115:AF$115+1))),$F$95:AF$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AG$107,N(IF({1},AG$115-$F$115:AG$115+1))),$F$95:AG$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AH$107,N(IF({1},AH$115-$F$115:AH$115+1))),$F$95:AH$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AI$107,N(IF({1},AI$115-$F$115:AI$115+1))),$F$95:AI$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AJ$107,N(IF({1},AJ$115-$F$115:AJ$115+1))),$F$95:AJ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AK$107,N(IF({1},AK$115-$F$115:AK$115+1))),$F$95:AK$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AL$107,N(IF({1},AL$115-$F$115:AL$115+1))),$F$95:AL$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AM$107,N(IF({1},AM$115-$F$115:AM$115+1))),$F$95:AM$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AN$107,N(IF({1},AN$115-$F$115:AN$115+1))),$F$95:AN$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AO$107,N(IF({1},AO$115-$F$115:AO$115+1))),$F$95:AO$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AP$107,N(IF({1},AP$115-$F$115:AP$115+1))),$F$95:AP$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AQ$107,N(IF({1},AQ$115-$F$115:AQ$115+1))),$F$95:AQ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AR$107,N(IF({1},AR$115-$F$115:AR$115+1))),$F$95:AR$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AS$107,N(IF({1},AS$115-$F$115:AS$115+1))),$F$95:AS$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AT$107,N(IF({1},AT$115-$F$115:AT$115+1))),$F$95:AT$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AU$107,N(IF({1},AU$115-$F$115:AU$115+1))),$F$95:AU$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AV$107,N(IF({1},AV$115-$F$115:AV$115+1))),$F$95:AV$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AW$107,N(IF({1},AW$115-$F$115:AW$115+1))),$F$95:AW$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AX$107,N(IF({1},AX$115-$F$115:AX$115+1))),$F$95:AX$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AY$107,N(IF({1},AY$115-$F$115:AY$115+1))),$F$95:AY$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AZ$107,N(IF({1},AZ$115-$F$115:AZ$115+1))),$F$95:AZ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:BA$107,N(IF({1},BA$115-$F$115:BA$115+1))),$F$95:BA$95),0)","v":0},{"$f":"IF(SUM($F119:$BA119)=0,0,1-SUM($F119:$BA119))","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(($E119:$BB119)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG119,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF119,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH119=0,1,SUMPRODUCT($E119:$BB119,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG119,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B119,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E119:$BB119)","v":0}]
["URR_PP",{"$f":"B$15","v":4},{"$f":"C$15","v":0},{"$f":"D$15","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:F$108,N(IF({1},F$115-$F$115:F$115+1))),$F$96:F$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:G$108,N(IF({1},G$115-$F$115:G$115+1))),$F$96:G$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:H$108,N(IF({1},H$115-$F$115:H$115+1))),$F$96:H$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:I$108,N(IF({1},I$115-$F$115:I$115+1))),$F$96:I$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:J$108,N(IF({1},J$115-$F$115:J$115+1))),$F$96:J$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:K$108,N(IF({1},K$115-$F$115:K$115+1))),$F$96:K$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:L$108,N(IF({1},L$115-$F$115:L$115+1))),$F$96:L$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:M$108,N(IF({1},M$115-$F$115:M$115+1))),$F$96:M$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:N$108,N(IF({1},N$115-$F$115:N$115+1))),$F$96:N$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:O$108,N(IF({1},O$115-$F$115:O$115+1))),$F$96:O$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:P$108,N(IF({1},P$115-$F$115:P$115+1))),$F$96:P$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:Q$108,N(IF({1},Q$115-$F$115:Q$115+1))),$F$96:Q$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:R$108,N(IF({1},R$115-$F$115:R$115+1))),$F$96:R$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:S$108,N(IF({1},S$115-$F$115:S$115+1))),$F$96:S$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:T$108,N(IF({1},T$115-$F$115:T$115+1))),$F$96:T$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:U$108,N(IF({1},U$115-$F$115:U$115+1))),$F$96:U$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:V$108,N(IF({1},V$115-$F$115:V$115+1))),$F$96:V$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:W$108,N(IF({1},W$115-$F$115:W$115+1))),$F$96:W$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:X$108,N(IF({1},X$115-$F$115:X$115+1))),$F$96:X$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:Y$108,N(IF({1},Y$115-$F$115:Y$115+1))),$F$96:Y$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:Z$108,N(IF({1},Z$115-$F$115:Z$115+1))),$F$96:Z$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AA$108,N(IF({1},AA$115-$F$115:AA$115+1))),$F$96:AA$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AB$108,N(IF({1},AB$115-$F$115:AB$115+1))),$F$96:AB$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AC$108,N(IF({1},AC$115-$F$115:AC$115+1))),$F$96:AC$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AD$108,N(IF({1},AD$115-$F$115:AD$115+1))),$F$96:AD$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AE$108,N(IF({1},AE$115-$F$115:AE$115+1))),$F$96:AE$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AF$108,N(IF({1},AF$115-$F$115:AF$115+1))),$F$96:AF$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AG$108,N(IF({1},AG$115-$F$115:AG$115+1))),$F$96:AG$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AH$108,N(IF({1},AH$115-$F$115:AH$115+1))),$F$96:AH$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AI$108,N(IF({1},AI$115-$F$115:AI$115+1))),$F$96:AI$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AJ$108,N(IF({1},AJ$115-$F$115:AJ$115+1))),$F$96:AJ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AK$108,N(IF({1},AK$115-$F$115:AK$115+1))),$F$96:AK$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AL$108,N(IF({1},AL$115-$F$115:AL$115+1))),$F$96:AL$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AM$108,N(IF({1},AM$115-$F$115:AM$115+1))),$F$96:AM$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AN$108,N(IF({1},AN$115-$F$115:AN$115+1))),$F$96:AN$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AO$108,N(IF({1},AO$115-$F$115:AO$115+1))),$F$96:AO$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AP$108,N(IF({1},AP$115-$F$115:AP$115+1))),$F$96:AP$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AQ$108,N(IF({1},AQ$115-$F$115:AQ$115+1))),$F$96:AQ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AR$108,N(IF({1},AR$115-$F$115:AR$115+1))),$F$96:AR$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AS$108,N(IF({1},AS$115-$F$115:AS$115+1))),$F$96:AS$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AT$108,N(IF({1},AT$115-$F$115:AT$115+1))),$F$96:AT$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AU$108,N(IF({1},AU$115-$F$115:AU$115+1))),$F$96:AU$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AV$108,N(IF({1},AV$115-$F$115:AV$115+1))),$F$96:AV$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AW$108,N(IF({1},AW$115-$F$115:AW$115+1))),$F$96:AW$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AX$108,N(IF({1},AX$115-$F$115:AX$115+1))),$F$96:AX$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AY$108,N(IF({1},AY$115-$F$115:AY$115+1))),$F$96:AY$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AZ$108,N(IF({1},AZ$115-$F$115:AZ$115+1))),$F$96:AZ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:BA$108,N(IF({1},BA$115-$F$115:BA$115+1))),$F$96:BA$96),0)","v":0},{"$f":"IF(SUM($F120:$BA120)=0,0,1-SUM($F120:$BA120))","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(($E120:$BB120)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG120,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF120,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH120=0,1,SUMPRODUCT($E120:$BB120,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG120,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B120,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E120:$BB120)","v":0}]
["URR_PP",{"$f":"B$16","v":5},{"$f":"C$16","v":0},{"$f":"D$16","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:F$109,N(IF({1},F$115-$F$115:F$115+1))),$F$97:F$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:G$109,N(IF({1},G$115-$F$115:G$115+1))),$F$97:G$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:H$109,N(IF({1},H$115-$F$115:H$115+1))),$F$97:H$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:I$109,N(IF({1},I$115-$F$115:I$115+1))),$F$97:I$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:J$109,N(IF({1},J$115-$F$115:J$115+1))),$F$97:J$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:K$109,N(IF({1},K$115-$F$115:K$115+1))),$F$97:K$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:L$109,N(IF({1},L$115-$F$115:L$115+1))),$F$97:L$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:M$109,N(IF({1},M$115-$F$115:M$115+1))),$F$97:M$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:N$109,N(IF({1},N$115-$F$115:N$115+1))),$F$97:N$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:O$109,N(IF({1},O$115-$F$115:O$115+1))),$F$97:O$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:P$109,N(IF({1},P$115-$F$115:P$115+1))),$F$97:P$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:Q$109,N(IF({1},Q$115-$F$115:Q$115+1))),$F$97:Q$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:R$109,N(IF({1},R$115-$F$115:R$115+1))),$F$97:R$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:S$109,N(IF({1},S$115-$F$115:S$115+1))),$F$97:S$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:T$109,N(IF({1},T$115-$F$115:T$115+1))),$F$97:T$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:U$109,N(IF({1},U$115-$F$115:U$115+1))),$F$97:U$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:V$109,N(IF({1},V$115-$F$115:V$115+1))),$F$97:V$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:W$109,N(IF({1},W$115-$F$115:W$115+1))),$F$97:W$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:X$109,N(IF({1},X$115-$F$115:X$115+1))),$F$97:X$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:Y$109,N(IF({1},Y$115-$F$115:Y$115+1))),$F$97:Y$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:Z$109,N(IF({1},Z$115-$F$115:Z$115+1))),$F$97:Z$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AA$109,N(IF({1},AA$115-$F$115:AA$115+1))),$F$97:AA$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AB$109,N(IF({1},AB$115-$F$115:AB$115+1))),$F$97:AB$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AC$109,N(IF({1},AC$115-$F$115:AC$115+1))),$F$97:AC$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AD$109,N(IF({1},AD$115-$F$115:AD$115+1))),$F$97:AD$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AE$109,N(IF({1},AE$115-$F$115:AE$115+1))),$F$97:AE$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AF$109,N(IF({1},AF$115-$F$115:AF$115+1))),$F$97:AF$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AG$109,N(IF({1},AG$115-$F$115:AG$115+1))),$F$97:AG$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AH$109,N(IF({1},AH$115-$F$115:AH$115+1))),$F$97:AH$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AI$109,N(IF({1},AI$115-$F$115:AI$115+1))),$F$97:AI$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AJ$109,N(IF({1},AJ$115-$F$115:AJ$115+1))),$F$97:AJ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AK$109,N(IF({1},AK$115-$F$115:AK$115+1))),$F$97:AK$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AL$109,N(IF({1},AL$115-$F$115:AL$115+1))),$F$97:AL$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AM$109,N(IF({1},AM$115-$F$115:AM$115+1))),$F$97:AM$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AN$109,N(IF({1},AN$115-$F$115:AN$115+1))),$F$97:AN$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AO$109,N(IF({1},AO$115-$F$115:AO$115+1))),$F$97:AO$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AP$109,N(IF({1},AP$115-$F$115:AP$115+1))),$F$97:AP$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AQ$109,N(IF({1},AQ$115-$F$115:AQ$115+1))),$F$97:AQ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AR$109,N(IF({1},AR$115-$F$115:AR$115+1))),$F$97:AR$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AS$109,N(IF({1},AS$115-$F$115:AS$115+1))),$F$97:AS$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AT$109,N(IF({1},AT$115-$F$115:AT$115+1))),$F$97:AT$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AU$109,N(IF({1},AU$115-$F$115:AU$115+1))),$F$97:AU$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AV$109,N(IF({1},AV$115-$F$115:AV$115+1))),$F$97:AV$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AW$109,N(IF({1},AW$115-$F$115:AW$115+1))),$F$97:AW$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AX$109,N(IF({1},AX$115-$F$115:AX$115+1))),$F$97:AX$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AY$109,N(IF({1},AY$115-$F$115:AY$115+1))),$F$97:AY$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AZ$109,N(IF({1},AZ$115-$F$115:AZ$115+1))),$F$97:AZ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:BA$109,N(IF({1},BA$115-$F$115:BA$115+1))),$F$97:BA$97),0)","v":0},{"$f":"IF(SUM($F121:$BA121)=0,0,1-SUM($F121:$BA121))","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(($E121:$BB121)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG121,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF121,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH121=0,1,SUMPRODUCT($E121:$BB121,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG121,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B121,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E121:$BB121)","v":0}]
["URR_PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F$117:F$121,$T$45:$T$49,F$57:F$61)/SUMPRODUCT($T$45:$T$49,$BF$117:$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(AL$117:AL$121,$T$45:$T$49,AL$57:AL$61)/SUMPRODUCT($T$45:$T$49,$BF$117:$BF$121),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMPRODUCT(E122:BB122,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$117:BF$121,$T$45:$T$49)/SUM($T$45:$T$49),SUMPRODUCT(BF$117:BF$121,$S$45:$S$49)/SUM($S$45:$S$49)),1)","v":1},null,{"$f":"SUM($F122:$BB122)","v":0}]
[]
[]
[]
[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":12,"n_rows":147,"n_cols":61,"rows_kept":147,"cut":false,"hidden":false,"merged":[[90,1,91,1],[90,2,91,2],[90,3,91,3],[90,4,91,4],[41,15,41,16],[78,1,79,1],[78,2,79,2],[78,3,79,3],[78,4,79,4],[41,17,41,18],[41,19,41,20],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[8,5,8,8],[8,9,8,13],[9,12,9,13],[41,9,41,10],[41,11,41,12],[41,13,41,14],[16,1,16,2],[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],[41,7,41,8],[127,16,127,20],[102,1,103,1],[102,2,103,2],[102,3,103,3],[102,4,103,4],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[142,1,146,1],[127,6,127,10],[132,1,136,1],[127,11,127,15],[137,1,141,1]]}
[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 (1.1.2023)"},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_infl","v":"für SST-Risikomessung benutzt, nicht diskontiert, inflationiert"},{"$f":"_PY_risk_used_disc","v":"für SST-Risikomessung benutzt, diskontiert"},{"$f":"_Model_risk & \" \" & _CV","v":"Modellrisiko Variationskoeffizient"},{"$f":"_Parameter_risk & \" \" & _CV","v":"Parameterrisiko Variationskoeffizient"},{"$f":"_Estimation_Risk & \" \" & _CV","v":"Zufallsrisiko Variationskoeffizient"},{"$f":"_PY_distr","v":"PY-Schadenverteilung mit Diskonteffekt"},null,"ARI_LOB for Inflation"]
[null,null,null,null,null,{"$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"},{"$f":" _ES_centred & \" \" & \"in \" & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) in in Mio. CHF"}]
["PY",1,null,null,null,null,null,{"$f":"IF(Net=1,G12,F12)*VLOOKUP($B12,NL_Active_RI_PY_Pattern,58,FALSE)","v":0},{"$f":"H12*VLOOKUP($B12,NL_Active_RI_PY_Pattern,57,FALSE)","v":0}]
["PY",2,null,null,null,null,null,{"$f":"IF(Net=1,G13,F13)*VLOOKUP($B13,NL_Active_RI_PY_Pattern,58,FALSE)","v":0},{"$f":"H13*VLOOKUP($B13,NL_Active_RI_PY_Pattern,57,FALSE)","v":0}]
["PY",3,null,null,null,null,null,{"$f":"IF(Net=1,G14,F14)*VLOOKUP($B14,NL_Active_RI_PY_Pattern,58,FALSE)","v":0},{"$f":"H14*VLOOKUP($B14,NL_Active_RI_PY_Pattern,57,FALSE)","v":0}]
["PY",4,null,null,null,null,null,{"$f":"IF(Net=1,G15,F15)*VLOOKUP($B15,NL_Active_RI_PY_Pattern,58,FALSE)","v":0},{"$f":"H15*VLOOKUP($B15,NL_Active_RI_PY_Pattern,57,FALSE)","v":0}]
["PY",5,null,null,null,null,null,{"$f":"IF(Net=1,G16,F16)*VLOOKUP($B16,NL_Active_RI_PY_Pattern,58,FALSE)","v":0},{"$f":"H16*VLOOKUP($B16,NL_Active_RI_PY_Pattern,57,FALSE)","v":0}]
["PY","Total",null,null,null,{"$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"},{"$f":"_CY_LL_disc_distr","v":"Jahresgrossschadenverteilung mit Diskonteffekt"}]
[null,null,null,null,null,null,null,null,{"$f":"_Agg_claims","v":"Für aggregierte Schäden"},{"$f":"_Agg_claims","v":"Für aggregierte Schäden"},{"$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,{"$f":"VLOOKUP(\"T.10.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2022 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2022 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$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 1.1.2023 dem 31.12.2023 beginnt, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Verdiente Prämie per 31.12.2023"},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,{"$f":"_AppliedInflFactors","v":"Benutzte Inflationsfaktoren"}]
[null,null,null,null,null,{"$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,null,null,null,{"$f":"_ARI_lookup","v":"Inflationssegment für ActiveRI"}]
[null,null,null,null,null,{"$f":"current_year","v":2023},{"$f":"F56+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AL56+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Infl",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0},{"$f":"IFERROR(VLOOKUP($BH57,NL_Param_ARI_Infl_Factors,4+F$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($BH57,NL_Param_ARI_Infl_Factors,4+P$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($BH57,NL_Param_ARI_Infl_Factors,4+Z$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($BH57,NL_Param_ARI_Infl_Factors,4+AJ$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($BH57,NL_Param_ARI_Infl_Factors,4+AT$55,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B57,NL_Active_RI_PY_Inputs,14,FALSE)","v":0}]
["Infl",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B58,NL_Active_RI_PY_Inputs,14,FALSE)","v":0}]
["Infl",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B59,NL_Active_RI_PY_Inputs,14,FALSE)","v":0}]
["Infl",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B60,NL_Active_RI_PY_Inputs,14,FALSE)","v":0}]
["Infl",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,{"$f":"VLOOKUP($B61,NL_Active_RI_PY_Inputs,14,FALSE)","v":0}]
["Infl","Total"]
[]
[]
[null,{"$f":"_IncPP_PY","v":"Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2023)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_ARI_lookup","v":"Inflationssegment für ActiveRI"},"Check Total"]
[null,null,null,null,null,{"$f":"current_year","v":2023},{"$f":"F68+1","v":2024},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,{"$f":"AL68+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["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(F69>0,SUMPRODUCT(F69:BC69,$F$67:$BC$67)/SUM(F69:BC69)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($F69:$BC69)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH69,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG69,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI69=0,1,SUMPRODUCT($F69:$BC69,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH69,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B69,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F69:$BC69)","v":0}]
["PY_PP",2,{"$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":"IFERROR(SUMPRODUCT(($F70:$BC70)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH70,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG70,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI70=0,1,SUMPRODUCT($F70:$BC70,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH70,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B70,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($F71:$BC71)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH71,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG71,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI71=0,1,SUMPRODUCT($F71:$BC71,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH71,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B71,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($F72:$BC72)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH72,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG72,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI72=0,1,SUMPRODUCT($F72:$BC72,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH72,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B72,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($F73:$BC73)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH73,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG73,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI73=0,1,SUMPRODUCT($F73:$BC73,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH73,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B73,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},0]
["PY_PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F69:F73,F$57:F$61,IF(Net=1,$G$12:$G$16,$F$12:$F$16))/VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL69:AL73,AL$57:AL$61,IF(Net=1,$G$12:$G$16,$F$12:$F$16))/VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(SUMPRODUCT(BF$69:BF$73,$G$12:$G$16)/SUM($G$12:$G$16),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BG$69:BG$73,$G$12:$G$16)/SUM($G$12:$G$16),SUMPRODUCT(BG$69:BG$73,$F$12:$F$16)/SUM($F$12:$F$16)),1)","v":1},null,0]
[]
[]
[null,{"$f":"_IncPP_CY","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2023)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_ARI_lookup","v":"Inflationssegment für ActiveRI"},"Check Total"]
[null,null,null,null,null,{"$f":"current_year","v":2023},{"$f":"F80+1","v":2024},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,{"$f":"AL80+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["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(F81>0,SUMPRODUCT(F81:BC81,$F$79:$BC$79)/SUM(F81:BC81)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($F81:$BC81)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH81,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG81,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI81=0,1,SUMPRODUCT($F81:$BC81,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH81,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B81,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F81:$BC81)","v":0}]
["CY_PP",2,{"$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":"IFERROR(SUMPRODUCT(($F82:$BC82)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH82,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG82,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI82=0,1,SUMPRODUCT($F82:$BC82,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH82,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B82,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($F83:$BC83)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH83,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG83,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI83=0,1,SUMPRODUCT($F83:$BC83,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH83,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B83,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($F84:$BC84)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH84,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG84,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI84=0,1,SUMPRODUCT($F84:$BC84,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH84,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B84,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},0]
["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":"IFERROR(SUMPRODUCT(($F85:$BC85)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH85,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG85,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI85=0,1,SUMPRODUCT($F85:$BC85,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH85,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B85,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},0]
["CY_PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F81:F85,F$57:F$61,$S$45:$S$49)/SUMPRODUCT($S$45:$S$49,$BG$81:$BG$85),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL81:AL85,AL$57:AL$61,$S$45:$S$49)/SUMPRODUCT($S$45:$S$49,$BG$81:$BG$85),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMPRODUCT(F86:BC86,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BG$81:BG$85,$S$45:$S$49)/SUM($S$45:$S$49),SUMPRODUCT(BG$81:BG$85,$R$45:$R$49)/SUM($R$45:$R$49)),1)","v":1},null,0]
[]
[]
[null,{"$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 2023)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_ARI_lookup","v":"Inflationssegment für ActiveRI"},"Check Total"]
[null,null,null,null,null,{"$f":"current_year","v":2023},{"$f":"F92+1","v":2024},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,{"$f":"AL92+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["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(G93>0,SUMPRODUCT(G93:BC93,$G$91:$BC$91)/SUM(G93:BC93)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($F93:$BC93)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH93,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG93,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI93=0,1,SUMPRODUCT($F93:$BC93,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH93,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B93,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F93:$BC93)","v":0}]
["URR_1PP",2,{"$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":"IFERROR(SUMPRODUCT(($F94:$BC94)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH94,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG94,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI94=0,1,SUMPRODUCT($F94:$BC94,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH94,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B94,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F94:$BC94)","v":0}]
["URR_1PP",3,{"$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":"IFERROR(SUMPRODUCT(($F95:$BC95)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH95,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG95,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI95=0,1,SUMPRODUCT($F95:$BC95,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH95,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B95,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F95:$BC95)","v":0}]
["URR_1PP",4,{"$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":"IFERROR(SUMPRODUCT(($F96:$BC96)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH96,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG96,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI96=0,1,SUMPRODUCT($F96:$BC96,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH96,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B96,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F96:$BC96)","v":0}]
["URR_1PP",5,{"$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":"IFERROR(SUMPRODUCT(($F97:$BC97)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH97,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG97,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI97=0,1,SUMPRODUCT($F97:$BC97,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH97,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B97,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F97:$BC97)","v":0}]
["URR_1PP","Total",null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(G93:G97,G$57:G$61,$U$45:$U$49)/SUMPRODUCT($U$45:$U$49,$BG$93:$BG$97),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AM93:AM97,AM$57:AM$61,$U$45:$U$49)/SUMPRODUCT($U$45:$U$49,$BG$93:$BG$97),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMPRODUCT(F98:BC98,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BG$93:BG$97,$U$45:$U$49)/SUM($U$45:$U$49),SUMPRODUCT(BG$93:BG$97,$T$45:$T$49)/SUM($T$45:$T$49)),1)","v":1},null,{"$f":"SUM($G98:$BC98)","v":0}]
[]
[]
[null,{"$f":"_IncEP_URR","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)"}]
[null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Total"]
[null,null,null,null,null,{"$f":"current_year","v":2023},{"$f":"F104+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
["URR_EP",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($G105:$P105)","v":0}]
["URR_EP",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["URR_EP",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["URR_EP",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["URR_EP",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["URR_EP","Total",null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(G105:G109,$K$45:$K$49)/VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,{"$f":"_IncPP_URR","v":"Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)"}]
[null,null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},{"$f":"_treaty_type","v":"Vertragsart: proportional / nicht proportional"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration",{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},{"$f":"_ARI_lookup","v":"Inflationssegment für ActiveRI"},"Check Total"]
[null,null,null,null,null,{"$f":"current_year","v":2023},{"$f":"F116+1","v":2024},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,{"$f":"AL116+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"_payments_in  & sst_curr","v":"falls Zahlungen in CHF"}]
["URR_PP",1,{"$f":"C$12","v":0},{"$f":"D$12","v":0},{"$f":"E$12","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:G$105,N(IF({1},G$115-$G$115:G$115+1))),$G$93:G$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:H$105,N(IF({1},H$115-$G$115:H$115+1))),$G$93:H$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:I$105,N(IF({1},I$115-$G$115:I$115+1))),$G$93:I$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:J$105,N(IF({1},J$115-$G$115:J$115+1))),$G$93:J$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:K$105,N(IF({1},K$115-$G$115:K$115+1))),$G$93:K$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:L$105,N(IF({1},L$115-$G$115:L$115+1))),$G$93:L$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:M$105,N(IF({1},M$115-$G$115:M$115+1))),$G$93:M$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:N$105,N(IF({1},N$115-$G$115:N$115+1))),$G$93:N$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:O$105,N(IF({1},O$115-$G$115:O$115+1))),$G$93:O$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:P$105,N(IF({1},P$115-$G$115:P$115+1))),$G$93:P$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:Q$105,N(IF({1},Q$115-$G$115:Q$115+1))),$G$93:Q$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:R$105,N(IF({1},R$115-$G$115:R$115+1))),$G$93:R$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:S$105,N(IF({1},S$115-$G$115:S$115+1))),$G$93:S$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:T$105,N(IF({1},T$115-$G$115:T$115+1))),$G$93:T$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:U$105,N(IF({1},U$115-$G$115:U$115+1))),$G$93:U$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:V$105,N(IF({1},V$115-$G$115:V$115+1))),$G$93:V$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:W$105,N(IF({1},W$115-$G$115:W$115+1))),$G$93:W$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:X$105,N(IF({1},X$115-$G$115:X$115+1))),$G$93:X$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:Y$105,N(IF({1},Y$115-$G$115:Y$115+1))),$G$93:Y$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:Z$105,N(IF({1},Z$115-$G$115:Z$115+1))),$G$93:Z$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AA$105,N(IF({1},AA$115-$G$115:AA$115+1))),$G$93:AA$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AB$105,N(IF({1},AB$115-$G$115:AB$115+1))),$G$93:AB$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AC$105,N(IF({1},AC$115-$G$115:AC$115+1))),$G$93:AC$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AD$105,N(IF({1},AD$115-$G$115:AD$115+1))),$G$93:AD$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AE$105,N(IF({1},AE$115-$G$115:AE$115+1))),$G$93:AE$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AF$105,N(IF({1},AF$115-$G$115:AF$115+1))),$G$93:AF$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AG$105,N(IF({1},AG$115-$G$115:AG$115+1))),$G$93:AG$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AH$105,N(IF({1},AH$115-$G$115:AH$115+1))),$G$93:AH$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AI$105,N(IF({1},AI$115-$G$115:AI$115+1))),$G$93:AI$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AJ$105,N(IF({1},AJ$115-$G$115:AJ$115+1))),$G$93:AJ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AK$105,N(IF({1},AK$115-$G$115:AK$115+1))),$G$93:AK$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AL$105,N(IF({1},AL$115-$G$115:AL$115+1))),$G$93:AL$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AM$105,N(IF({1},AM$115-$G$115:AM$115+1))),$G$93:AM$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AN$105,N(IF({1},AN$115-$G$115:AN$115+1))),$G$93:AN$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AO$105,N(IF({1},AO$115-$G$115:AO$115+1))),$G$93:AO$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AP$105,N(IF({1},AP$115-$G$115:AP$115+1))),$G$93:AP$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AQ$105,N(IF({1},AQ$115-$G$115:AQ$115+1))),$G$93:AQ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AR$105,N(IF({1},AR$115-$G$115:AR$115+1))),$G$93:AR$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AS$105,N(IF({1},AS$115-$G$115:AS$115+1))),$G$93:AS$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AT$105,N(IF({1},AT$115-$G$115:AT$115+1))),$G$93:AT$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AU$105,N(IF({1},AU$115-$G$115:AU$115+1))),$G$93:AU$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AV$105,N(IF({1},AV$115-$G$115:AV$115+1))),$G$93:AV$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AW$105,N(IF({1},AW$115-$G$115:AW$115+1))),$G$93:AW$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AX$105,N(IF({1},AX$115-$G$115:AX$115+1))),$G$93:AX$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AY$105,N(IF({1},AY$115-$G$115:AY$115+1))),$G$93:AY$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:AZ$105,N(IF({1},AZ$115-$G$115:AZ$115+1))),$G$93:AZ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:BA$105,N(IF({1},BA$115-$G$115:BA$115+1))),$G$93:BA$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$105:BB$105,N(IF({1},BB$115-$G$115:BB$115+1))),$G$93:BB$93),0)","v":0},{"$f":"IF(SUM($G117:$BB117)=0,0,1-SUM($G117:$BB117))","v":0},null,{"$f":"IF(G117>0,SUMPRODUCT(G117:BC117,$G$115:$BC$115)/SUM(G117:BC117)+1,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($F117:$BC117)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH117,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG117,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI117=0,1,SUMPRODUCT($F117:$BC117,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH117,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B117,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F117:$BC117)","v":0}]
["URR_PP",2,{"$f":"C$13","v":0},{"$f":"D$13","v":0},{"$f":"E$13","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:G$106,N(IF({1},G$115-$G$115:G$115+1))),$G$94:G$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:H$106,N(IF({1},H$115-$G$115:H$115+1))),$G$94:H$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:I$106,N(IF({1},I$115-$G$115:I$115+1))),$G$94:I$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:J$106,N(IF({1},J$115-$G$115:J$115+1))),$G$94:J$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:K$106,N(IF({1},K$115-$G$115:K$115+1))),$G$94:K$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:L$106,N(IF({1},L$115-$G$115:L$115+1))),$G$94:L$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:M$106,N(IF({1},M$115-$G$115:M$115+1))),$G$94:M$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:N$106,N(IF({1},N$115-$G$115:N$115+1))),$G$94:N$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:O$106,N(IF({1},O$115-$G$115:O$115+1))),$G$94:O$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:P$106,N(IF({1},P$115-$G$115:P$115+1))),$G$94:P$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:Q$106,N(IF({1},Q$115-$G$115:Q$115+1))),$G$94:Q$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:R$106,N(IF({1},R$115-$G$115:R$115+1))),$G$94:R$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:S$106,N(IF({1},S$115-$G$115:S$115+1))),$G$94:S$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:T$106,N(IF({1},T$115-$G$115:T$115+1))),$G$94:T$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:U$106,N(IF({1},U$115-$G$115:U$115+1))),$G$94:U$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:V$106,N(IF({1},V$115-$G$115:V$115+1))),$G$94:V$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:W$106,N(IF({1},W$115-$G$115:W$115+1))),$G$94:W$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:X$106,N(IF({1},X$115-$G$115:X$115+1))),$G$94:X$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:Y$106,N(IF({1},Y$115-$G$115:Y$115+1))),$G$94:Y$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:Z$106,N(IF({1},Z$115-$G$115:Z$115+1))),$G$94:Z$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AA$106,N(IF({1},AA$115-$G$115:AA$115+1))),$G$94:AA$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AB$106,N(IF({1},AB$115-$G$115:AB$115+1))),$G$94:AB$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AC$106,N(IF({1},AC$115-$G$115:AC$115+1))),$G$94:AC$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AD$106,N(IF({1},AD$115-$G$115:AD$115+1))),$G$94:AD$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AE$106,N(IF({1},AE$115-$G$115:AE$115+1))),$G$94:AE$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AF$106,N(IF({1},AF$115-$G$115:AF$115+1))),$G$94:AF$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AG$106,N(IF({1},AG$115-$G$115:AG$115+1))),$G$94:AG$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AH$106,N(IF({1},AH$115-$G$115:AH$115+1))),$G$94:AH$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AI$106,N(IF({1},AI$115-$G$115:AI$115+1))),$G$94:AI$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AJ$106,N(IF({1},AJ$115-$G$115:AJ$115+1))),$G$94:AJ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AK$106,N(IF({1},AK$115-$G$115:AK$115+1))),$G$94:AK$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AL$106,N(IF({1},AL$115-$G$115:AL$115+1))),$G$94:AL$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AM$106,N(IF({1},AM$115-$G$115:AM$115+1))),$G$94:AM$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AN$106,N(IF({1},AN$115-$G$115:AN$115+1))),$G$94:AN$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AO$106,N(IF({1},AO$115-$G$115:AO$115+1))),$G$94:AO$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AP$106,N(IF({1},AP$115-$G$115:AP$115+1))),$G$94:AP$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AQ$106,N(IF({1},AQ$115-$G$115:AQ$115+1))),$G$94:AQ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AR$106,N(IF({1},AR$115-$G$115:AR$115+1))),$G$94:AR$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AS$106,N(IF({1},AS$115-$G$115:AS$115+1))),$G$94:AS$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AT$106,N(IF({1},AT$115-$G$115:AT$115+1))),$G$94:AT$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AU$106,N(IF({1},AU$115-$G$115:AU$115+1))),$G$94:AU$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AV$106,N(IF({1},AV$115-$G$115:AV$115+1))),$G$94:AV$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AW$106,N(IF({1},AW$115-$G$115:AW$115+1))),$G$94:AW$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AX$106,N(IF({1},AX$115-$G$115:AX$115+1))),$G$94:AX$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AY$106,N(IF({1},AY$115-$G$115:AY$115+1))),$G$94:AY$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:AZ$106,N(IF({1},AZ$115-$G$115:AZ$115+1))),$G$94:AZ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:BA$106,N(IF({1},BA$115-$G$115:BA$115+1))),$G$94:BA$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$106:BB$106,N(IF({1},BB$115-$G$115:BB$115+1))),$G$94:BB$94),0)","v":0},{"$f":"IF(SUM($G118:$BB118)=0,0,1-SUM($G118:$BB118))","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(($F118:$BC118)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH118,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG118,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI118=0,1,SUMPRODUCT($F118:$BC118,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH118,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B118,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F118:$BC118)","v":0}]
["URR_PP",3,{"$f":"C$14","v":0},{"$f":"D$14","v":0},{"$f":"E$14","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:G$107,N(IF({1},G$115-$G$115:G$115+1))),$G$95:G$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:H$107,N(IF({1},H$115-$G$115:H$115+1))),$G$95:H$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:I$107,N(IF({1},I$115-$G$115:I$115+1))),$G$95:I$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:J$107,N(IF({1},J$115-$G$115:J$115+1))),$G$95:J$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:K$107,N(IF({1},K$115-$G$115:K$115+1))),$G$95:K$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:L$107,N(IF({1},L$115-$G$115:L$115+1))),$G$95:L$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:M$107,N(IF({1},M$115-$G$115:M$115+1))),$G$95:M$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:N$107,N(IF({1},N$115-$G$115:N$115+1))),$G$95:N$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:O$107,N(IF({1},O$115-$G$115:O$115+1))),$G$95:O$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:P$107,N(IF({1},P$115-$G$115:P$115+1))),$G$95:P$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:Q$107,N(IF({1},Q$115-$G$115:Q$115+1))),$G$95:Q$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:R$107,N(IF({1},R$115-$G$115:R$115+1))),$G$95:R$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:S$107,N(IF({1},S$115-$G$115:S$115+1))),$G$95:S$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:T$107,N(IF({1},T$115-$G$115:T$115+1))),$G$95:T$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:U$107,N(IF({1},U$115-$G$115:U$115+1))),$G$95:U$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:V$107,N(IF({1},V$115-$G$115:V$115+1))),$G$95:V$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:W$107,N(IF({1},W$115-$G$115:W$115+1))),$G$95:W$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:X$107,N(IF({1},X$115-$G$115:X$115+1))),$G$95:X$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:Y$107,N(IF({1},Y$115-$G$115:Y$115+1))),$G$95:Y$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:Z$107,N(IF({1},Z$115-$G$115:Z$115+1))),$G$95:Z$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AA$107,N(IF({1},AA$115-$G$115:AA$115+1))),$G$95:AA$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AB$107,N(IF({1},AB$115-$G$115:AB$115+1))),$G$95:AB$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AC$107,N(IF({1},AC$115-$G$115:AC$115+1))),$G$95:AC$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AD$107,N(IF({1},AD$115-$G$115:AD$115+1))),$G$95:AD$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AE$107,N(IF({1},AE$115-$G$115:AE$115+1))),$G$95:AE$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AF$107,N(IF({1},AF$115-$G$115:AF$115+1))),$G$95:AF$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AG$107,N(IF({1},AG$115-$G$115:AG$115+1))),$G$95:AG$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AH$107,N(IF({1},AH$115-$G$115:AH$115+1))),$G$95:AH$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AI$107,N(IF({1},AI$115-$G$115:AI$115+1))),$G$95:AI$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AJ$107,N(IF({1},AJ$115-$G$115:AJ$115+1))),$G$95:AJ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AK$107,N(IF({1},AK$115-$G$115:AK$115+1))),$G$95:AK$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AL$107,N(IF({1},AL$115-$G$115:AL$115+1))),$G$95:AL$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AM$107,N(IF({1},AM$115-$G$115:AM$115+1))),$G$95:AM$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AN$107,N(IF({1},AN$115-$G$115:AN$115+1))),$G$95:AN$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AO$107,N(IF({1},AO$115-$G$115:AO$115+1))),$G$95:AO$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AP$107,N(IF({1},AP$115-$G$115:AP$115+1))),$G$95:AP$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AQ$107,N(IF({1},AQ$115-$G$115:AQ$115+1))),$G$95:AQ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AR$107,N(IF({1},AR$115-$G$115:AR$115+1))),$G$95:AR$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AS$107,N(IF({1},AS$115-$G$115:AS$115+1))),$G$95:AS$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AT$107,N(IF({1},AT$115-$G$115:AT$115+1))),$G$95:AT$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AU$107,N(IF({1},AU$115-$G$115:AU$115+1))),$G$95:AU$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AV$107,N(IF({1},AV$115-$G$115:AV$115+1))),$G$95:AV$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AW$107,N(IF({1},AW$115-$G$115:AW$115+1))),$G$95:AW$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AX$107,N(IF({1},AX$115-$G$115:AX$115+1))),$G$95:AX$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AY$107,N(IF({1},AY$115-$G$115:AY$115+1))),$G$95:AY$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:AZ$107,N(IF({1},AZ$115-$G$115:AZ$115+1))),$G$95:AZ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:BA$107,N(IF({1},BA$115-$G$115:BA$115+1))),$G$95:BA$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$107:BB$107,N(IF({1},BB$115-$G$115:BB$115+1))),$G$95:BB$95),0)","v":0},{"$f":"IF(SUM($G119:$BB119)=0,0,1-SUM($G119:$BB119))","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(($F119:$BC119)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH119,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG119,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI119=0,1,SUMPRODUCT($F119:$BC119,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH119,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B119,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F119:$BC119)","v":0}]
["URR_PP",4,{"$f":"C$15","v":0},{"$f":"D$15","v":0},{"$f":"E$15","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:G$108,N(IF({1},G$115-$G$115:G$115+1))),$G$96:G$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:H$108,N(IF({1},H$115-$G$115:H$115+1))),$G$96:H$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:I$108,N(IF({1},I$115-$G$115:I$115+1))),$G$96:I$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:J$108,N(IF({1},J$115-$G$115:J$115+1))),$G$96:J$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:K$108,N(IF({1},K$115-$G$115:K$115+1))),$G$96:K$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:L$108,N(IF({1},L$115-$G$115:L$115+1))),$G$96:L$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:M$108,N(IF({1},M$115-$G$115:M$115+1))),$G$96:M$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:N$108,N(IF({1},N$115-$G$115:N$115+1))),$G$96:N$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:O$108,N(IF({1},O$115-$G$115:O$115+1))),$G$96:O$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:P$108,N(IF({1},P$115-$G$115:P$115+1))),$G$96:P$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:Q$108,N(IF({1},Q$115-$G$115:Q$115+1))),$G$96:Q$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:R$108,N(IF({1},R$115-$G$115:R$115+1))),$G$96:R$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:S$108,N(IF({1},S$115-$G$115:S$115+1))),$G$96:S$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:T$108,N(IF({1},T$115-$G$115:T$115+1))),$G$96:T$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:U$108,N(IF({1},U$115-$G$115:U$115+1))),$G$96:U$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:V$108,N(IF({1},V$115-$G$115:V$115+1))),$G$96:V$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:W$108,N(IF({1},W$115-$G$115:W$115+1))),$G$96:W$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:X$108,N(IF({1},X$115-$G$115:X$115+1))),$G$96:X$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:Y$108,N(IF({1},Y$115-$G$115:Y$115+1))),$G$96:Y$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:Z$108,N(IF({1},Z$115-$G$115:Z$115+1))),$G$96:Z$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AA$108,N(IF({1},AA$115-$G$115:AA$115+1))),$G$96:AA$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AB$108,N(IF({1},AB$115-$G$115:AB$115+1))),$G$96:AB$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AC$108,N(IF({1},AC$115-$G$115:AC$115+1))),$G$96:AC$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AD$108,N(IF({1},AD$115-$G$115:AD$115+1))),$G$96:AD$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AE$108,N(IF({1},AE$115-$G$115:AE$115+1))),$G$96:AE$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AF$108,N(IF({1},AF$115-$G$115:AF$115+1))),$G$96:AF$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AG$108,N(IF({1},AG$115-$G$115:AG$115+1))),$G$96:AG$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AH$108,N(IF({1},AH$115-$G$115:AH$115+1))),$G$96:AH$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AI$108,N(IF({1},AI$115-$G$115:AI$115+1))),$G$96:AI$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AJ$108,N(IF({1},AJ$115-$G$115:AJ$115+1))),$G$96:AJ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AK$108,N(IF({1},AK$115-$G$115:AK$115+1))),$G$96:AK$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AL$108,N(IF({1},AL$115-$G$115:AL$115+1))),$G$96:AL$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AM$108,N(IF({1},AM$115-$G$115:AM$115+1))),$G$96:AM$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AN$108,N(IF({1},AN$115-$G$115:AN$115+1))),$G$96:AN$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AO$108,N(IF({1},AO$115-$G$115:AO$115+1))),$G$96:AO$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AP$108,N(IF({1},AP$115-$G$115:AP$115+1))),$G$96:AP$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AQ$108,N(IF({1},AQ$115-$G$115:AQ$115+1))),$G$96:AQ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AR$108,N(IF({1},AR$115-$G$115:AR$115+1))),$G$96:AR$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AS$108,N(IF({1},AS$115-$G$115:AS$115+1))),$G$96:AS$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AT$108,N(IF({1},AT$115-$G$115:AT$115+1))),$G$96:AT$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AU$108,N(IF({1},AU$115-$G$115:AU$115+1))),$G$96:AU$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AV$108,N(IF({1},AV$115-$G$115:AV$115+1))),$G$96:AV$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AW$108,N(IF({1},AW$115-$G$115:AW$115+1))),$G$96:AW$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AX$108,N(IF({1},AX$115-$G$115:AX$115+1))),$G$96:AX$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AY$108,N(IF({1},AY$115-$G$115:AY$115+1))),$G$96:AY$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:AZ$108,N(IF({1},AZ$115-$G$115:AZ$115+1))),$G$96:AZ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:BA$108,N(IF({1},BA$115-$G$115:BA$115+1))),$G$96:BA$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$108:BB$108,N(IF({1},BB$115-$G$115:BB$115+1))),$G$96:BB$96),0)","v":0},{"$f":"IF(SUM($G120:$BB120)=0,0,1-SUM($G120:$BB120))","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(($F120:$BC120)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH120,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG120,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI120=0,1,SUMPRODUCT($F120:$BC120,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH120,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B120,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F120:$BC120)","v":0}]
["URR_PP",5,{"$f":"C$16","v":0},{"$f":"D$16","v":0},{"$f":"E$16","v":0},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:G$109,N(IF({1},G$115-$G$115:G$115+1))),$G$97:G$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:H$109,N(IF({1},H$115-$G$115:H$115+1))),$G$97:H$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:I$109,N(IF({1},I$115-$G$115:I$115+1))),$G$97:I$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:J$109,N(IF({1},J$115-$G$115:J$115+1))),$G$97:J$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:K$109,N(IF({1},K$115-$G$115:K$115+1))),$G$97:K$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:L$109,N(IF({1},L$115-$G$115:L$115+1))),$G$97:L$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:M$109,N(IF({1},M$115-$G$115:M$115+1))),$G$97:M$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:N$109,N(IF({1},N$115-$G$115:N$115+1))),$G$97:N$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:O$109,N(IF({1},O$115-$G$115:O$115+1))),$G$97:O$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:P$109,N(IF({1},P$115-$G$115:P$115+1))),$G$97:P$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:Q$109,N(IF({1},Q$115-$G$115:Q$115+1))),$G$97:Q$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:R$109,N(IF({1},R$115-$G$115:R$115+1))),$G$97:R$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:S$109,N(IF({1},S$115-$G$115:S$115+1))),$G$97:S$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:T$109,N(IF({1},T$115-$G$115:T$115+1))),$G$97:T$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:U$109,N(IF({1},U$115-$G$115:U$115+1))),$G$97:U$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:V$109,N(IF({1},V$115-$G$115:V$115+1))),$G$97:V$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:W$109,N(IF({1},W$115-$G$115:W$115+1))),$G$97:W$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:X$109,N(IF({1},X$115-$G$115:X$115+1))),$G$97:X$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:Y$109,N(IF({1},Y$115-$G$115:Y$115+1))),$G$97:Y$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:Z$109,N(IF({1},Z$115-$G$115:Z$115+1))),$G$97:Z$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AA$109,N(IF({1},AA$115-$G$115:AA$115+1))),$G$97:AA$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AB$109,N(IF({1},AB$115-$G$115:AB$115+1))),$G$97:AB$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AC$109,N(IF({1},AC$115-$G$115:AC$115+1))),$G$97:AC$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AD$109,N(IF({1},AD$115-$G$115:AD$115+1))),$G$97:AD$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AE$109,N(IF({1},AE$115-$G$115:AE$115+1))),$G$97:AE$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AF$109,N(IF({1},AF$115-$G$115:AF$115+1))),$G$97:AF$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AG$109,N(IF({1},AG$115-$G$115:AG$115+1))),$G$97:AG$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AH$109,N(IF({1},AH$115-$G$115:AH$115+1))),$G$97:AH$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AI$109,N(IF({1},AI$115-$G$115:AI$115+1))),$G$97:AI$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AJ$109,N(IF({1},AJ$115-$G$115:AJ$115+1))),$G$97:AJ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AK$109,N(IF({1},AK$115-$G$115:AK$115+1))),$G$97:AK$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AL$109,N(IF({1},AL$115-$G$115:AL$115+1))),$G$97:AL$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AM$109,N(IF({1},AM$115-$G$115:AM$115+1))),$G$97:AM$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AN$109,N(IF({1},AN$115-$G$115:AN$115+1))),$G$97:AN$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AO$109,N(IF({1},AO$115-$G$115:AO$115+1))),$G$97:AO$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AP$109,N(IF({1},AP$115-$G$115:AP$115+1))),$G$97:AP$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AQ$109,N(IF({1},AQ$115-$G$115:AQ$115+1))),$G$97:AQ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AR$109,N(IF({1},AR$115-$G$115:AR$115+1))),$G$97:AR$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AS$109,N(IF({1},AS$115-$G$115:AS$115+1))),$G$97:AS$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AT$109,N(IF({1},AT$115-$G$115:AT$115+1))),$G$97:AT$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AU$109,N(IF({1},AU$115-$G$115:AU$115+1))),$G$97:AU$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AV$109,N(IF({1},AV$115-$G$115:AV$115+1))),$G$97:AV$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AW$109,N(IF({1},AW$115-$G$115:AW$115+1))),$G$97:AW$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AX$109,N(IF({1},AX$115-$G$115:AX$115+1))),$G$97:AX$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AY$109,N(IF({1},AY$115-$G$115:AY$115+1))),$G$97:AY$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:AZ$109,N(IF({1},AZ$115-$G$115:AZ$115+1))),$G$97:AZ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:BA$109,N(IF({1},BA$115-$G$115:BA$115+1))),$G$97:BA$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($G$109:BB$109,N(IF({1},BB$115-$G$115:BB$115+1))),$G$97:BB$97),0)","v":0},{"$f":"IF(SUM($G121:$BB121)=0,0,1-SUM($G121:$BB121))","v":0},null,0,{"$f":"IFERROR(SUMPRODUCT(($F121:$BC121)*(OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH121,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))/BG121,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BI121=0,1,SUMPRODUCT($F121:$BC121,OFFSET(INDEX(NL_Param_ARI_Infl_Factors,MATCH($BH121,INDEX(NL_Param_ARI_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B121,NL_Active_RI_PY_Inputs,14,FALSE)","v":0},{"$f":"SUM($F121:$BC121)","v":0}]
["URR_PP","Total",null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(G117:G121,G$57:G$61,$U$45:$U$49)/SUMPRODUCT($U$45:$U$49,$BG$117:$BG$121),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AM117:AM121,AM$57:AM$61,$U$45:$U$49)/SUMPRODUCT($U$45:$U$49,$BG$117:$BG$121),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMPRODUCT(F122:BC122,discount_factors_sst_curr)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BG$117:BG$121,$U$45:$U$49)/SUM($U$45:$U$49),SUMPRODUCT(BG$117:BG$121,$T$45:$T$49)/SUM($T$45:$T$49)),1)","v":1},null,{"$f":"SUM($G122:$BC122)","v":0}]
[]
[]
[]
[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":13,"n_rows":88,"n_cols":54,"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 (1.1.2023)"}]
["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,{"$f":"VLOOKUP(\"T.13.19\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Eingangsschadenrückstellung für Langfristleistungen am 1.1.2023"},null,null,{"$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 1.1.2023"},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,{"$f":"VLOOKUP(\"T.13.21\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Deckungskapital für festgesetzte Teuerungszulagen am 1.1.2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$49:$AZ$49,$C$63:$AZ$63)","v":0},{"$f":"$C41*$M41","v":0}]
[null,{"$f":"VLOOKUP(\"T.13.22\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"geäufnetes Guthaben des Teuerungsfonds am 1.1.2023"},null,null,{"$f":"C42","v":0},{"$f":"C42","v":0}]
[]
[{"$f":"_number","v":"Nr."},{"$f":"_IncPP","v":"Inkrementelle Zahlungsmuster"},{"$f":"_DevYr","v":"Abwicklungsjahr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration"]
[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,"[yr]"]
["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$45,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(C46>0,SUMPRODUCT(C46:AZ46,$C$45:$AZ$45)/SUM(C46:AZ46)+1,0)","v":0}]
["5a_2",{"$f":"VLOOKUP(\"T.13.19\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Eingangsschadenrückstellung für Langfristleistungen am 1.1.2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C47>0,SUMPRODUCT(C47:AZ47,$C$45:$AZ$45)/SUM(C47:AZ47)+1,0)","v":0}]
["5a_1",{"$f":"VLOOKUP(\"T.13.20\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Eingangsschadenrückstellung für Kurzfristleistungen am 1.1.2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C48>0,SUMPRODUCT(C48:AZ48,$C$45:$AZ$45)/SUM(C48:AZ48)+1,0)","v":0}]
["5b",{"$f":"VLOOKUP(\"T.13.21\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Deckungskapital für festgesetzte Teuerungszulagen am 1.1.2023"},{"$f":"VLOOKUP($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":"IF(C49>0,SUMPRODUCT(C49:AZ49,$C$45:$AZ$45)/SUM(C49:AZ49)+1,0)","v":0}]
[null,{"$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":"IF(C50>0,SUMPRODUCT(C50:AZ50,$C$45:$AZ$45)/SUM(C50:AZ50)+1,0)","v":0}]
[]
[null,{"$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$8","v":3.3090413009736919E-2},{"$f":"Inputparam!D$8","v":3.2906848004618183E-2},{"$f":"Inputparam!E$8","v":3.2544721212995675E-2},{"$f":"Inputparam!F$8","v":3.2154270666949536E-2},{"$f":"Inputparam!G$8","v":3.179736075350581E-2},{"$f":"Inputparam!H$8","v":3.1495666024204505E-2},{"$f":"Inputparam!I$8","v":3.1259589754674577E-2},{"$f":"Inputparam!J$8","v":3.1095575832510658E-2},{"$f":"Inputparam!K$8","v":3.1008628637461788E-2},{"$f":"Inputparam!L$8","v":3.1003408622811257E-2},{"$f":"Inputparam!M$8","v":3.1074203354416019E-2},{"$f":"Inputparam!N$8","v":3.1179143302030532E-2},{"$f":"Inputparam!O$8","v":3.1278858465680681E-2},{"$f":"Inputparam!P$8","v":3.1343215626702614E-2},{"$f":"Inputparam!Q$8","v":3.1347891507300885E-2},{"$f":"Inputparam!R$8","v":3.1278864078307267E-2},{"$f":"Inputparam!S$8","v":3.1148406987790311E-2},{"$f":"Inputparam!T$8","v":3.0971505324336457E-2},{"$f":"Inputparam!U$8","v":3.0759784574813986E-2},{"$f":"Inputparam!V$8","v":3.0522338444831654E-2},{"$f":"Inputparam!W$8","v":3.0266324996515159E-2},{"$f":"Inputparam!X$8","v":2.9997403987956694E-2},{"$f":"Inputparam!Y$8","v":2.9720063067739444E-2},{"$f":"Inputparam!Z$8","v":2.9437864683728998E-2},{"$f":"Inputparam!AA$8","v":2.9153635443347037E-2},{"$f":"Inputparam!AB$8","v":2.8869613035900521E-2},{"$f":"Inputparam!AC$8","v":2.8587561403727868E-2},{"$f":"Inputparam!AD$8","v":2.8308861842096134E-2},{"$f":"Inputparam!AE$8","v":2.8034585629633346E-2},{"$f":"Inputparam!AF$8","v":2.7765552332237764E-2},{"$f":"Inputparam!AG$8","v":2.7502376884190216E-2},{"$f":"Inputparam!AH$8","v":2.7245507799648738E-2},{"$f":"Inputparam!AI$8","v":2.699525831852112E-2},{"$f":"Inputparam!AJ$8","v":2.6751831883916166E-2},{"$f":"Inputparam!AK$8","v":2.6515343043522765E-2},{"$f":"Inputparam!AL$8","v":2.6285834636296412E-2},{"$f":"Inputparam!AM$8","v":2.606329194905066E-2},{"$f":"Inputparam!AN$8","v":2.584765439091008E-2},{"$f":"Inputparam!AO$8","v":2.5638825127044962E-2},{"$f":"Inputparam!AP$8","v":2.5436679029329889E-2},{"$f":"Inputparam!AQ$8","v":2.5241069235190761E-2},{"$f":"Inputparam!AR$8","v":2.5051832552938302E-2},{"$f":"Inputparam!AS$8","v":2.4868793909349485E-2},{"$f":"Inputparam!AT$8","v":2.4691770000893509E-2},{"$f":"Inputparam!AU$8","v":2.4520572282091813E-2},{"$f":"Inputparam!AV$8","v":2.4355009401726635E-2},{"$f":"Inputparam!AW$8","v":2.4194889178944523E-2},{"$f":"Inputparam!AX$8","v":2.4040020195942757E-2},{"$f":"Inputparam!AY$8","v":2.389021307124306E-2},{"$f":"Inputparam!AZ$8","v":2.3745281467051127E-2}]
[null,{"$f":"VLOOKUP(\"T.13.25\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Diskontfaktoren CHF-Zinskurve"},{"$f":"(1+C55)^(-C54)","v":0.96796948980163944},{"$f":"(1+D55)^(-D54)","v":0.93729799178977202},0.90839218183012915,0.88109258137962065,0.85512171829379247,0.83022451781918205,0.80616511151644044,0.78272393198050727,0.75969505645240842,0.73688376596868399,0.71418523232100084,0.69181592618649745,0.6700550879574243,0.6491648184986627,0.62939345770877986,0.61091688329613514,0.5936630541791168,0.57751076184021366,0.56235187131806585,0.54808989253192808,0.5346387080306727,0.5219214400347536,0.50986944151593239,0.49842139773030142,0.48752252610802399,0.477123863728036,0.46718163278575742,0.45765667551233374,0.44851395093951124,0.43972208673720337,0.43125298009263147,0.42308144226044386,0.41518488200145948,0.40754302365141865,0.40013765602754814,0.39295240879611359,0.38597255329387736,0.37918482512583557,0.37257726615478098,0.36613908375939813,0.3598605254701821,0.35373276729950259,0.3477478142665304,0.341898411781974,0.33617796670374878,0.33058047700493315,0.32510046911129126,0.31973294206888431,0.31447331779423149,0.30931739674134356]
[]
[null," j10/10-Zinskurve",{"$f":"Inputparam!C$28","v":7.6526080809879993E-4},{"$f":"Inputparam!D$28","v":1.8448489296021275E-3},{"$f":"Inputparam!E$28","v":2.9895513787836503E-3},{"$f":"Inputparam!F$28","v":4.3484684351802194E-3},{"$f":"Inputparam!G$28","v":5.8492936102978454E-3},{"$f":"Inputparam!H$28","v":7.3779514563740989E-3},{"$f":"Inputparam!I$28","v":8.9062338853576062E-3},{"$f":"Inputparam!J$28","v":1.049808784610673E-2},{"$f":"Inputparam!K$28","v":1.2134379176601984E-2},{"$f":"Inputparam!L$28","v":1.3775662774750286E-2},{"$f":"Inputparam!M$28","v":1.5323990723552505E-2},{"$f":"Inputparam!N$28","v":1.6608165316872814E-2},{"$f":"Inputparam!O$28","v":1.7684693504405713E-2},{"$f":"Inputparam!P$28","v":1.8592434533766244E-2},{"$f":"Inputparam!Q$28","v":1.9358676626603399E-2},{"$f":"Inputparam!R$28","v":2.000334984240526E-2},{"$f":"Inputparam!S$28","v":2.0541889443274952E-2},{"$f":"Inputparam!T$28","v":2.0987078009274462E-2},{"$f":"Inputparam!U$28","v":2.1349904734988545E-2},{"$f":"Inputparam!V$28","v":2.1640074727598879E-2},{"$f":"Inputparam!W$28","v":2.1866381603857787E-2},{"$f":"Inputparam!X$28","v":2.2036988499231303E-2},{"$f":"Inputparam!Y$28","v":2.215959668595624E-2},{"$f":"Inputparam!Z$28","v":2.224138442400303E-2},{"$f":"Inputparam!AA$28","v":2.2288908463583335E-2},{"$f":"Inputparam!AB$28","v":2.2308019486865671E-2},{"$f":"Inputparam!AC$28","v":2.2303786220609467E-2},{"$f":"Inputparam!AD$28","v":2.2280462023662517E-2},{"$f":"Inputparam!AE$28","v":2.2241594553632282E-2},{"$f":"Inputparam!AF$28","v":2.2190147870337684E-2},{"$f":"Inputparam!AG$28","v":2.2128601424287409E-2},{"$f":"Inputparam!AH$28","v":2.2059030818599501E-2},{"$f":"Inputparam!AI$28","v":2.1983174075842049E-2},{"$f":"Inputparam!AJ$28","v":2.1902486287199485E-2},{"$f":"Inputparam!AK$28","v":2.1818184883930281E-2},{"$f":"Inputparam!AL$28","v":2.1731287290318146E-2},{"$f":"Inputparam!AM$28","v":2.1642642351127561E-2},{"$f":"Inputparam!AN$28","v":2.1552956645012999E-2},{"$f":"Inputparam!AO$28","v":2.1462816576913291E-2},{"$f":"Inputparam!AP$28","v":2.1372706971602762E-2},{"$f":"Inputparam!AQ$28","v":2.1283026755852141E-2},{"$f":"Inputparam!AR$28","v":2.1194102209653787E-2},{"$f":"Inputparam!AS$28","v":2.1109320899835859E-2},{"$f":"Inputparam!AT$28","v":2.1028399851979129E-2},{"$f":"Inputparam!AU$28","v":2.095108128680101E-2},{"$f":"Inputparam!AV$28","v":2.0877129877098E-2},{"$f":"Inputparam!AW$28","v":2.0806330355423119E-2},{"$f":"Inputparam!AX$28","v":2.0738485421269992E-2},{"$f":"Inputparam!AY$28","v":2.0673413904910953E-2},{"$f":"Inputparam!AZ$28","v":2.0610949151905089E-2}]
[null,"Diskontfaktoren j10/10-Zinskurve",{"$f":"(1+C58)^(-C54)","v":0.99923532436819318},0.99632048748577084,0.9910847043728076,0.98279358594533595,0.97125982205428951,0.95685328638748479,0.93981930478909848,0.91984792216382738,0.89713212593971092,0.87213032737039786,0.84595813478521742,0.82064792703448575,0.79621040142988431,0.77266947147741161,0.75005764366458905,0.72840753747016262,0.70774334607587341,0.6880746857589034,0.6693965939138663,0.65169080979070793,0.63492679866197199,0.61906250456842027,0.60404550963906156,0.58981659154024069,0.57631348111357017,0.56347420785087843,0.55124013454496223,0.53955820843223945,0.52838088921546322,0.51766556414519971,0.50737402483672978,0.497471999331555,0.48792873360772016,0.47871661735829335,0.46981084940278606,0.46118913858149818,0.45283143641512291,0.44471969819803658,0.43683766953899222,0.42917069567216726,0.42170555113876979,0.41443028768809104,0.40728053707008061,0.40025413393756865,0.39334895029994527,0.38656289487868661,0.37989391247400695,0.37333998334242291,0.36689912258506741,0.36056937954654084]
[]
[null,{"$f":"_CPI_CH","v":"Verbraucherpreisinflation CHF"},{"$f":"Inputparam!C$31","v":2.4254074542620963E-2},{"$f":"Inputparam!D$31","v":1.824500501993187E-2},{"$f":"Inputparam!E$31","v":1.4146688501747162E-2},{"$f":"Inputparam!F$31","v":1.1428952040267948E-2},{"$f":"Inputparam!G$31","v":9.6924587109399329E-3},{"$f":"Inputparam!H$31","v":8.6422174610745195E-3},{"$f":"Inputparam!I$31","v":8.0635297763314018E-3},{"$f":"Inputparam!J$31","v":7.8020793561222046E-3},{"$f":"Inputparam!K$31","v":7.7482359901113185E-3},{"$f":"Inputparam!L$31","v":7.8250401162995864E-3},{"$f":"Inputparam!M$31","v":7.9791813708931514E-3},{"$f":"Inputparam!N$31","v":8.1743171053156871E-3},{"$f":"Inputparam!O$31","v":8.3861745353956962E-3},{"$f":"Inputparam!P$31","v":8.5989897741249877E-3},{"$f":"Inputparam!Q$31","v":8.8029369837474558E-3},{"$f":"Inputparam!R$31","v":8.9922843147560716E-3},{"$f":"Inputparam!S$31","v":9.1640796233536381E-3},{"$f":"Inputparam!T$31","v":9.3172201416527045E-3},{"$f":"Inputparam!U$31","v":9.4517990094240556E-3},{"$f":"Inputparam!V$31","v":9.5686504974812348E-3},{"$f":"Inputparam!W$31","v":9.669037139725889E-3},{"$f":"Inputparam!X$31","v":9.7544376945200018E-3},{"$f":"Inputparam!Y$31","v":9.8264063250301792E-3},{"$f":"Inputparam!Z$31","v":9.8864817295962748E-3},{"$f":"Inputparam!AA$31","v":9.9361309994570046E-3},{"$f":"Inputparam!AB$31","v":9.9767173512697038E-3},{"$f":"Inputparam!AC$31","v":1.0009484032261762E-2},{"$f":"Inputparam!AD$31","v":1.0035548961207619E-2},{"$f":"Inputparam!AE$31","v":1.0055906293089167E-2},{"$f":"Inputparam!AF$31","v":1.0071432257014123E-2},{"$f":"Inputparam!AG$31","v":1.0082893444848695E-2},{"$f":"Inputparam!AH$31","v":1.0090956315515376E-2},{"$f":"Inputparam!AI$31","v":1.009619709473486E-2},{"$f":"Inputparam!AJ$31","v":1.0099111540952332E-2},{"$f":"Inputparam!AK$31","v":1.0100124250661535E-2},{"$f":"Inputparam!AL$31","v":1.0099597315612607E-2},{"$f":"Inputparam!AM$31","v":1.0097838238927181E-2},{"$f":"Inputparam!AN$31","v":1.0095107079938215E-2},{"$f":"Inputparam!AO$31","v":1.009162283817755E-2},{"$f":"Inputparam!AP$31","v":1.0087569112030126E-2},{"$f":"Inputparam!AQ$31","v":1.0083099082022429E-2},{"$f":"Inputparam!AR$31","v":1.0078339875885689E-2},{"$f":"Inputparam!AS$31","v":1.0073396374921328E-2},{"$f":"Inputparam!AT$31","v":1.0068354520419875E-2},{"$f":"Inputparam!AU$31","v":1.0063284176203835E-2},{"$f":"Inputparam!AV$31","v":1.0058241599552931E-2},{"$f":"Inputparam!AW$31","v":1.0053271568394306E-2},{"$f":"Inputparam!AX$31","v":1.0048409208073705E-2},{"$f":"Inputparam!AY$31","v":1.0043681556531459E-2},{"$f":"Inputparam!AZ$31","v":1.0039108902385019E-2}]
[null,{"$f":"_CHF_TrueInterest","v":"CHF-Kurve der realen Zinssätze"},{"$f":"C55-C61","v":8.8363384671159562E-3},{"$f":"D55-D61","v":1.4661842984686313E-2},1.8398032711248513E-2,2.0725318626681588E-2,2.2104902042565877E-2,2.2853448563129986E-2,2.3196059978343175E-2,2.3293496476388453E-2,2.326039264735047E-2,2.3178368506511671E-2,2.3095021983522868E-2,2.3004826196714845E-2,2.2892683930284985E-2,2.2744225852577626E-2,2.2544954523553429E-2,2.2286579763551195E-2,2.1984327364436673E-2,2.1654285182683752E-2,2.1307985565389931E-2,2.0953687947350419E-2,2.059728785678927E-2,2.0242966293436693E-2,1.9893656742709265E-2,1.9551382954132723E-2,1.9217504443890032E-2,1.8892895684630817E-2,1.8578077371466106E-2,1.8273312880888515E-2,1.7978679336544179E-2,1.769412007522364E-2,1.7419483439341521E-2,1.7154551484133362E-2,1.689906122378626E-2,1.6652720342963834E-2,1.641521879286123E-2,1.6186237320683805E-2,1.5965453710123478E-2,1.5752547310971865E-2,1.5547202288867412E-2,1.5349109917299764E-2,1.5157970153168332E-2,1.4973492677052613E-2,1.4795397534428156E-2,1.4623415480473634E-2,1.4457288105887978E-2,1.4296767802173704E-2,1.4141617610550217E-2,1.3991610987869052E-2,1.3846531514711602E-2,1.3706172564666108E-2]
[null,{"$f":"_CHF_TrueInterest_Diskont","v":"Diskontfaktoren CHF-Realzinskurve"},{"$f":"(1+C62)^(-C54)","v":0.99124105850455146},0.97130884260814376,0.94677622785342586,0.92122231718545955,0.89644292523054947,0.8732116426992651,0.85170262554794962,0.83176049250515882,0.81306360657428645,0.7952185468785139,0.77790096988347102,0.7611457190748453,0.74509055604852936,0.7298968549191539,0.71575410549305729,0.70280921478614067,0.69095218192908492,0.68003098797308259,0.66991881388811769,0.66050963148541653,0.65171451256349733,0.64345857666948458,0.6356784872794089,0.62832040855147586,0.62133834313413727,0.61469278201779354,0.60834960811368832,0.60227920515398892,0.59645573223031223,0.59085653172397368,0.5854616445882741,0.58025341204709213,0.57521614692838641,0.57033586120515067,0.56560003901091538,0.56099744655078798,0.55651797204827513,0.55215249023581159,0.54789274698525003,0.54373126053944565,0.53966123649414399,0.53567649422636876,0.53177140290192759,0.52794082554224731,0.52418006990914467,0.52048484518892668,0.51685122363641289,0.51327560648338311,0.50975469353323055,0.50628545595779584]
[]
[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!C39","v":-2.1804603403668965E-2},{"$f":"Inputparam!D39","v":-4.0606751683411213E-2},{"$f":"Inputparam!E39","v":-5.5681218368225593E-2},{"$f":"Inputparam!F39","v":-6.6320501122980158E-2},{"$f":"Inputparam!G39","v":-7.250248768311407E-2},{"$f":"Inputparam!H39","v":-0.12473323063770403},{"$f":"Inputparam!I39","v":-0.13040507137139656},{"$f":"Inputparam!J39","v":-0.13259282670311345},{"$f":"Inputparam!K39","v":-0.13170664952248934},{"$f":"Inputparam!L39","v":-0.12840723300897727},{"$f":"Inputparam!M39","v":-0.12391278557798957},{"$f":"Inputparam!N39","v":-0.12001932571619145},{"$f":"Inputparam!O39","v":-0.11653067422946384},{"$f":"Inputparam!P39","v":-0.11327149072103793},{"$f":"Inputparam!Q39","v":-0.1100804039887503},{"$f":"Inputparam!R39","v":-0.10686151404997546},{"$f":"Inputparam!S39","v":-0.10375268981917118},{"$f":"Inputparam!T39","v":-0.1005233328010503},{"$f":"Inputparam!U39","v":-9.7276687767405945E-2},{"$f":"Inputparam!V39","v":-9.4091250515242697E-2},{"$f":"Inputparam!W39","v":-9.102304934008143E-2},{"$f":"Inputparam!X39","v":-8.8107519755345143E-2},{"$f":"Inputparam!Y39","v":-8.5361655815481163E-2},{"$f":"Inputparam!Z39","v":-8.2788414120717413E-2},{"$f":"Inputparam!AA39","v":-8.0381216732638261E-2},{"$f":"Inputparam!AB39","v":-7.8127960356282389E-2},{"$f":"Inputparam!AC39","v":-7.6014641240639058E-2},{"$f":"Inputparam!AD39","v":-7.4028138552753198E-2},{"$f":"Inputparam!AE39","v":-7.2156646685822501E-2},{"$f":"Inputparam!AF39","v":-7.0389547038460121E-2},{"$f":"Inputparam!AG39","v":-6.8717291586870954E-2},{"$f":"Inputparam!AH39","v":-6.7131297224550968E-2},{"$f":"Inputparam!AI39","v":-6.5623849940598611E-2},{"$f":"Inputparam!AJ39","v":-6.4188017990172708E-2},{"$f":"Inputparam!AK39","v":-6.2817573281786887E-2},{"$f":"Inputparam!AL39","v":-6.1506920268723286E-2},{"$f":"Inputparam!AM39","v":-6.0251031688311862E-2},{"$f":"Inputparam!AN39","v":-5.9045390543656595E-2},{"$f":"Inputparam!AO39","v":-5.7885937769643347E-2},{"$f":"Inputparam!AP39","v":-5.6769025068487633E-2},{"$f":"Inputparam!AQ39","v":-5.5691372440737463E-2},{"$f":"Inputparam!AR39","v":-5.4650029975751191E-2},{"$f":"Inputparam!AS39","v":-5.3589563685027375E-2},{"$f":"Inputparam!AT39","v":-5.2515094408071283E-2},{"$f":"Inputparam!AU39","v":-5.1431118348631288E-2},{"$f":"Inputparam!AV39","v":-5.0341576771674446E-2},{"$f":"Inputparam!AW39","v":-4.9249918041733731E-2},{"$f":"Inputparam!AX39","v":-4.8159152841959985E-2},{"$f":"Inputparam!AY39","v":-4.707190332120964E-2},{"$f":"Inputparam!AZ39","v":-4.5990446834614618E-2}]
[null,{"$f":"_up","v":"nach oben"},{"$f":"Inputparam!C40","v":-4.0545658038506294E-2},{"$f":"Inputparam!D40","v":-7.691104083832323E-2},{"$f":"Inputparam!E40","v":-0.10868012113995329},{"$f":"Inputparam!F40","v":-0.13542277860065743},{"$f":"Inputparam!G40","v":-0.15735321227971699},{"$f":"Inputparam!H40","v":-0.12850654597588829},{"$f":"Inputparam!I40","v":-0.13687708329015824},{"$f":"Inputparam!J40","v":-0.14162486429381516},{"$f":"Inputparam!K40","v":-0.14313729378363615},{"$f":"Inputparam!L40","v":-0.14205960143316088},{"$f":"Inputparam!M40","v":-0.13961406005332377},{"$f":"Inputparam!N40","v":-0.13763609562806345},{"$f":"Inputparam!O40","v":-0.13578324585318857},{"$f":"Inputparam!P40","v":-0.13375249900633268},{"$f":"Inputparam!Q40","v":-0.13127148522895238},{"$f":"Inputparam!R40","v":-0.12814782362351962},{"$f":"Inputparam!S40","v":-0.12443512813592794},{"$f":"Inputparam!T40","v":-0.12063099234237573},{"$f":"Inputparam!U40","v":-0.11683851599204997},{"$f":"Inputparam!V40","v":-0.11313566124665542},{"$f":"Inputparam!W40","v":-0.10957756408302421},{"$f":"Inputparam!X40","v":-0.10619843101003335},{"$f":"Inputparam!Y40","v":-0.10301372427065503},{"$f":"Inputparam!Z40","v":-0.10002466980629804},{"$f":"Inputparam!AA40","v":-9.7222869982135085E-2},{"$f":"Inputparam!AB40","v":-9.4594410534267259E-2},{"$f":"Inputparam!AC40","v":-9.2123574152072063E-2},{"$f":"Inputparam!AD40","v":-8.9795689637583609E-2},{"$f":"Inputparam!AE40","v":-8.7597562110242555E-2},{"$f":"Inputparam!AF40","v":-8.5517327692994027E-2},{"$f":"Inputparam!AG40","v":-8.3544321795483323E-2},{"$f":"Inputparam!AH40","v":-8.1668959779118588E-2},{"$f":"Inputparam!AI40","v":-7.9882628905836472E-2},{"$f":"Inputparam!AJ40","v":-7.8177590572684752E-2},{"$f":"Inputparam!AK40","v":-7.6546891921363769E-2},{"$f":"Inputparam!AL40","v":-7.4984285988877797E-2},{"$f":"Inputparam!AM40","v":-7.348415963430327E-2},{"$f":"Inputparam!AN40","v":-7.2041468538916187E-2},{"$f":"Inputparam!AO40","v":-7.0651678634281734E-2},{"$f":"Inputparam!AP40","v":-6.9310713365259402E-2},{"$f":"Inputparam!AQ40","v":-6.8014906243804629E-2},{"$f":"Inputparam!AR40","v":-6.6760958194618358E-2},{"$f":"Inputparam!AS40","v":-6.5491554190870105E-2},{"$f":"Inputparam!AT40","v":-6.421175179396077E-2},{"$f":"Inputparam!AU40","v":-6.2925985021201669E-2},{"$f":"Inputparam!AV40","v":-6.1638134023967117E-2},{"$f":"Inputparam!AW40","v":-6.0351587107530691E-2},{"$f":"Inputparam!AX40","v":-5.9069295931928834E-2},{"$f":"Inputparam!AY40","v":-5.7793824641155733E-2},{"$f":"Inputparam!AZ40","v":-5.6527393586188912E-2}]
[]
[null,"CHF Zeros  6-19 Y"]
[null,{"$f":"_down","v":"nach unten"},{"$f":"Inputparam!C43","v":-3.1265834566553741E-2},{"$f":"Inputparam!D43","v":-6.0016901354288277E-2},{"$f":"Inputparam!E43","v":-8.5757704607761664E-2},{"$f":"Inputparam!F43","v":-0.10797488859752524},{"$f":"Inputparam!G43","v":-0.12679762856320032},{"$f":"Inputparam!H43","v":-9.2900249773708921E-2},{"$f":"Inputparam!I43","v":-9.9785795073985217E-2},{"$f":"Inputparam!J43","v":-0.10409969746718473},{"$f":"Inputparam!K43","v":-0.10613565845626582},{"$f":"Inputparam!L43","v":-0.10645626191843127},{"$f":"Inputparam!M43","v":-0.10624432319898347},{"$f":"Inputparam!N43","v":-0.10476205110402403},{"$f":"Inputparam!O43","v":-0.10166186086133611},{"$f":"Inputparam!P43","v":-9.6639467624031306E-2},{"$f":"Inputparam!Q43","v":-8.9425714431108805E-2},{"$f":"Inputparam!R43","v":-7.984637587234511E-2},{"$f":"Inputparam!S43","v":-6.8024579675489028E-2},{"$f":"Inputparam!T43","v":-5.457492843949141E-2},{"$f":"Inputparam!U43","v":-3.9696117112983487E-2},{"$f":"Inputparam!V43","v":-0.14159229187990874},{"$f":"Inputparam!W43","v":-0.12787550144040105},{"$f":"Inputparam!X43","v":-0.11558848792294218},{"$f":"Inputparam!Y43","v":-0.10468877443101776},{"$f":"Inputparam!Z43","v":-9.512502862857336E-2},{"$f":"Inputparam!AA43","v":-8.684231634585543E-2},{"$f":"Inputparam!AB43","v":-7.9786445522991134E-2},{"$f":"Inputparam!AC43","v":-7.3907646530295024E-2},{"$f":"Inputparam!AD43","v":-6.9163252656096075E-2},{"$f":"Inputparam!AE43","v":-6.5517984360391079E-2},{"$f":"Inputparam!AF43","v":-6.2943744414747815E-2},{"$f":"Inputparam!AG43","v":-6.1419516523215312E-2},{"$f":"Inputparam!AH43","v":-5.9975947179274958E-2},{"$f":"Inputparam!AI43","v":-5.8605764720115194E-2},{"$f":"Inputparam!AJ43","v":-5.7302434531619151E-2},{"$f":"Inputparam!AK43","v":-5.6060085248161917E-2},{"$f":"Inputparam!AL43","v":-5.4873441946197643E-2},{"$f":"Inputparam!AM43","v":-5.3737765728801679E-2},{"$f":"Inputparam!AN43","v":-5.2648799143711122E-2},{"$f":"Inputparam!AO43","v":-5.1602716919596281E-2},{"$f":"Inputparam!AP43","v":-5.0596081544357185E-2},{"$f":"Inputparam!AQ43","v":-4.9625803245908762E-2},{"$f":"Inputparam!AR43","v":-4.8689103970353531E-2},{"$f":"Inputparam!AS43","v":-4.7731475564928738E-2},{"$f":"Inputparam!AT43","v":-4.6758070014254915E-2},{"$f":"Inputparam!AU43","v":-4.5773414129859802E-2},{"$f":"Inputparam!AV43","v":-4.4781479256458645E-2},{"$f":"Inputparam!AW43","v":-4.3785743319385229E-2},{"$f":"Inputparam!AX43","v":-4.2789246052628294E-2},{"$f":"Inputparam!AY43","v":-4.1794638154670494E-2},{"$f":"Inputparam!AZ43","v":-4.0804225037749386E-2}]
[null,{"$f":"_up","v":"nach oben"},{"$f":"Inputparam!C44","v":-3.1265834566553741E-2},{"$f":"Inputparam!D44","v":-5.803007107227387E-2},{"$f":"Inputparam!E44","v":-7.9641035690726114E-2},{"$f":"Inputparam!F44","v":-9.5478280162106799E-2},{"$f":"Inputparam!G44","v":-0.10561850945606155},{"$f":"Inputparam!H44","v":-0.15739430011752287},{"$f":"Inputparam!I44","v":-0.16390147211976336},{"$f":"Inputparam!J44","v":-0.1659358652655013},{"$f":"Inputparam!K44","v":-0.16404258084783041},{"$f":"Inputparam!L44","v":-0.1590050180861966},{"$f":"Inputparam!M44","v":-0.15212188155410034},{"$f":"Inputparam!N44","v":-0.14738941336515488},{"$f":"Inputparam!O44","v":-0.14452585915329175},{"$f":"Inputparam!P44","v":-0.14328942495137231},{"$f":"Inputparam!Q44","v":-0.14347353270689234},{"$f":"Inputparam!R44","v":-0.144951795411287},{"$f":"Inputparam!S44","v":-0.14781842610015794},{"$f":"Inputparam!T44","v":-0.15183390404568842},{"$f":"Inputparam!U44","v":-0.15708481725215756},{"$f":"Inputparam!V44","v":-6.7387922988913607E-2},{"$f":"Inputparam!W44","v":-7.3451149841773922E-2},{"$f":"Inputparam!X44","v":-7.8742897426863245E-2},{"$f":"Inputparam!Y44","v":-8.3271684479840569E-2},{"$f":"Inputparam!Z44","v":-8.7031776204039513E-2},{"$f":"Inputparam!AA44","v":-9.0007709204041164E-2},{"$f":"Inputparam!AB44","v":-9.2178709262869252E-2},{"$f":"Inputparam!AC44","v":-9.352301231580451E-2},{"$f":"Inputparam!AD44","v":-9.4021513863738748E-2},{"$f":"Inputparam!AE44","v":-9.365908445346155E-2},{"$f":"Inputparam!AF44","v":-9.242526913155602E-2},{"$f":"Inputparam!AG44","v":-9.0314928715814369E-2},{"$f":"Inputparam!AH44","v":-8.8307430013041421E-2},{"$f":"Inputparam!AI44","v":-8.6393749890907701E-2},{"$f":"Inputparam!AJ44","v":-8.4565781303197585E-2},{"$f":"Inputparam!AK44","v":-8.2816240434498256E-2},{"$f":"Inputparam!AL44","v":-8.1138582859449804E-2},{"$f":"Inputparam!AM44","v":-7.9526927901996947E-2},{"$f":"Inputparam!AN44","v":-7.797599044747433E-2},{"$f":"Inputparam!AO44","v":-7.6481019522188942E-2},{"$f":"Inputparam!AP44","v":-7.5037743011796998E-2},{"$f":"Inputparam!AQ44","v":-7.3642317942304303E-2},{"$f":"Inputparam!AR44","v":-7.2291285796074911E-2},{"$f":"Inputparam!AS44","v":-7.092647258995699E-2},{"$f":"Inputparam!AT44","v":-6.9552906990072272E-2},{"$f":"Inputparam!AU44","v":-6.8174994616959972E-2},{"$f":"Inputparam!AV44","v":-6.6796587715109157E-2},{"$f":"Inputparam!AW44","v":-6.5421047164370805E-2},{"$f":"Inputparam!AX44","v":-6.4051297672493956E-2},{"$f":"Inputparam!AY44","v":-6.2689876896170893E-2},{"$f":"Inputparam!AZ44","v":-6.133897915603409E-2}]
[]
[null,"CHF Zeros  20-50 Y"]
[null,{"$f":"_down","v":"nach unten"},{"$f":"Inputparam!C47","v":-3.1265834566553741E-2},{"$f":"Inputparam!D47","v":-5.9022495695998822E-2},{"$f":"Inputparam!E47","v":-8.2692522542678448E-2},{"$f":"Inputparam!F47","v":-0.10170100456571529},{"$f":"Inputparam!G47","v":-0.11613810376049705},{"$f":"Inputparam!H47","v":-0.12662876856830274},{"$f":"Inputparam!I47","v":-0.13365419327265804},{"$f":"Inputparam!J47","v":-0.13712399018332011},{"$f":"Inputparam!K47","v":-0.1374370694873025},{"$f":"Inputparam!L47","v":-0.13524656140171387},{"$f":"Inputparam!M47","v":-0.13177290246421658},{"$f":"Inputparam!N47","v":-0.13041878857931488},{"$f":"Inputparam!O47","v":-0.13086245658914231},{"$f":"Inputparam!P47","v":-0.13282355085890918},{"$f":"Inputparam!Q47","v":-0.13605717051380439},{"$f":"Inputparam!R47","v":-0.14040629343196664},{"$f":"Inputparam!S47","v":-0.14597072046548376},{"$f":"Inputparam!T47","v":-0.15290379692683975},{"$f":"Inputparam!U47","v":-0.16135159385567022},{"$f":"Inputparam!V47","v":-5.3431119593353338E-2},{"$f":"Inputparam!W47","v":-6.1833241078758872E-2},{"$f":"Inputparam!X47","v":-6.9432758249544424E-2},{"$f":"Inputparam!Y47","v":-7.6217075666422329E-2},{"$f":"Inputparam!Z47","v":-8.2155704938579155E-2},{"$f":"Inputparam!AA47","v":-8.7205041479244239E-2},{"$f":"Inputparam!AB47","v":-9.1313314601062956E-2},{"$f":"Inputparam!AC47","v":-9.442572592996834E-2},{"$f":"Inputparam!AD47","v":-9.6489044072861185E-2},{"$f":"Inputparam!AE47","v":-9.7453461387078E-2},{"$f":"Inputparam!AF47","v":-9.7273751737466663E-2},{"$f":"Inputparam!AG47","v":-9.5910411128906858E-2},{"$f":"Inputparam!AH47","v":-9.4631528716455415E-2},{"$f":"Inputparam!AI47","v":-9.3429176485519405E-2},{"$f":"Inputparam!AJ47","v":-9.2296177891848519E-2},{"$f":"Inputparam!AK47","v":-9.1226039561581707E-2},{"$f":"Inputparam!AL47","v":-9.0212888739842567E-2},{"$f":"Inputparam!AM47","v":-8.9251416062766431E-2},{"$f":"Inputparam!AN47","v":-8.8336823254835495E-2},{"$f":"Inputparam!AO47","v":-8.7464775377797621E-2},{"$f":"Inputparam!AP47","v":-8.6631357280105736E-2},{"$f":"Inputparam!AQ47","v":-8.5833033917379509E-2},{"$f":"Inputparam!AR47","v":-8.5066614234668769E-2},{"$f":"Inputparam!AS47","v":-8.4247618369847288E-2},{"$f":"Inputparam!AT47","v":-8.3382743477682819E-2},{"$f":"Inputparam!AU47","v":-8.2477999148719561E-2},{"$f":"Inputparam!AV47","v":-8.1538776781718725E-2},{"$f":"Inputparam!AW47","v":-8.0569911964012753E-2},{"$f":"Inputparam!AX47","v":-7.9575740564841402E-2},{"$f":"Inputparam!AY47","v":-7.8560149175927685E-2},{"$f":"Inputparam!AZ47","v":-7.7526620469085095E-2}]
[null,{"$f":"_up","v":"nach oben"},{"$f":"Inputparam!C48","v":-3.1265834566553741E-2},{"$f":"Inputparam!D48","v":-5.9022495695998822E-2},{"$f":"Inputparam!E48","v":-8.2692522542678448E-2},{"$f":"Inputparam!F48","v":-0.10170100456571529},{"$f":"Inputparam!G48","v":-0.11613810376049705},{"$f":"Inputparam!H48","v":-0.12662876856830274},{"$f":"Inputparam!I48","v":-0.13365419327265804},{"$f":"Inputparam!J48","v":-0.13712399018332011},{"$f":"Inputparam!K48","v":-0.1374370694873025},{"$f":"Inputparam!L48","v":-0.13524656140171387},{"$f":"Inputparam!M48","v":-0.13177290246421658},{"$f":"Inputparam!N48","v":-0.12723594244927994},{"$f":"Inputparam!O48","v":-0.12144432426341334},{"$f":"Inputparam!P48","v":-0.1142449659697562},{"$f":"Inputparam!Q48","v":-0.10551318268341303},{"$f":"Inputparam!R48","v":-9.5200952369587588E-2},{"$f":"Inputparam!S48","v":-8.3502219885519424E-2},{"$f":"Inputparam!T48","v":-7.0647007714435772E-2},{"$f":"Inputparam!U48","v":-5.6838641130740331E-2},{"$f":"Inputparam!V48","v":-0.13851953906240932},{"$f":"Inputparam!W48","v":-0.12521582922334784},{"$f":"Inputparam!X48","v":-0.11336744603675486},{"$f":"Inputparam!Y48","v":-0.10289917230326689},{"$f":"Inputparam!Z48","v":-9.3730848020747493E-2},{"$f":"Inputparam!AA48","v":-8.5781887539567003E-2},{"$f":"Inputparam!AB48","v":-7.8974820885034769E-2},{"$f":"Inputparam!AC48","v":-7.3238109603877999E-2},{"$f":"Inputparam!AD48","v":-6.85080138316711E-2},{"$f":"Inputparam!AE48","v":-6.4728482577161017E-2},{"$f":"Inputparam!AF48","v":-6.1850664256669796E-2},{"$f":"Inputparam!AG48","v":-5.9832514647782498E-2},{"$f":"Inputparam!AH48","v":-5.7917333496708134E-2},{"$f":"Inputparam!AI48","v":-5.6096557684630732E-2},{"$f":"Inputparam!AJ48","v":-5.4362515179621484E-2},{"$f":"Inputparam!AK48","v":-5.2708328110217861E-2},{"$f":"Inputparam!AL48","v":-5.112782615809025E-2},{"$f":"Inputparam!AM48","v":-4.9615469227936748E-2},{"$f":"Inputparam!AN48","v":-4.8166278450258282E-2},{"$f":"Inputparam!AO48","v":-4.6775774661856007E-2},{"$f":"Inputparam!AP48","v":-4.5439923589921161E-2},{"$f":"Inputparam!AQ48","v":-4.4155087039664448E-2},{"$f":"Inputparam!AR48","v":-4.2917979453313354E-2},{"$f":"Inputparam!AS48","v":-4.1690371716805175E-2},{"$f":"Inputparam!AT48","v":-4.0475569657632188E-2},{"$f":"Inputparam!AU48","v":-3.9276350252992975E-2},{"$f":"Inputparam!AV48","v":-3.8095028319987817E-2},{"$f":"Inputparam!AW48","v":-3.6933515202090594E-2},{"$f":"Inputparam!AX48","v":-3.5793370400824753E-2},{"$f":"Inputparam!AY48","v":-3.4675846989286774E-2},{"$f":"Inputparam!AZ48","v":-3.3581931545452692E-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_Insurance_Risk","index":14,"n_rows":60,"n_cols":59,"rows_kept":60,"cut":false,"hidden":false,"merged":[[7,55,7,58],[7,47,8,47],[7,53,7,54],[7,15,7,18],[7,36,7,39],[7,25,8,25],[7,34,7,35],[20,42,24,42],[40,1,54,1],[7,4,8,4],[7,13,7,14],[10,1,24,1],[25,1,39,1],[10,21,14,21],[15,21,19,21],[20,21,24,21],[10,42,14,42],[15,42,19,42]]}
[14,{"$f":"_NL_IR","v":"Schadenversicherung: Berechnung des Versicherungsrisikos für PY-Schäden, CY-Normalschäden und URR-Schäden"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do not delete this column",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do not delete this column"]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,{"$f":"_NL_CH_Direct","v":"Schweizer Direktgeschäft"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"_NL_RI","v":"Aktive Rückversicherung"}]
[]
[null,{"$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,{"$f":"_PY_CY_URR_Risks","v":"Rückstellungsrisiken und Kleinschäden"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_PY_CY_URR_Risks","v":"Rückstellungsrisiken und Kleinschäden"}]
[null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[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"},{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$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":"_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"},{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$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":"_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_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$f":"_Model_risk","v":"Modellrisiko"},{"$f":"_Parameter_risk","v":"Parameterrisiko"},{"$f":"_Estimation_Risk","v":"Zufallsrisiko"},"Total",{"$f":"_LN_Parameter","v":"Parameter der Lognormalverteilung"},null,{"$f":"_risk_disc","v":"Risiko, mit Diskonteffekt"}]
[null,null,null,null,null,null,null,null,{"$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)"},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"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"},null,null,null,null,null,null,null,null,null,{"$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"},{"$f":"_ES_centred","v":"Zentriertes Risiko (Expected Shortfall)"}]
[null,null,null,null,{"$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,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"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"},null,null,null,null,null,null,null,{"$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"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"}]
["PY","PY",1,"MFH",{"$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*$P11","v":0},null,"PY","PY",1,{"$f":"IFERROR(VLOOKUP(W11,NL_Non_CH_Direct_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W11,NL_Non_CH_Direct_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W11,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(W11,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W11,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W11,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AD11),AD11,0)^2+AE11^2+AF11^2)","v":0},{"$f":"SQRT(LN(AH11^2 + 1))","v":0},{"$f":"IFERROR(LN(Z11)-0.5*AI11^2,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI11))/alpha-1","v":0},{"$f":"Z11*AH11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI11))*Z11/alpha","v":0},{"$f":"Z11*AK11","v":0},null,"PY","PY",1,{"$f":"IFERROR(VLOOKUP(AR11,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR11,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR11,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR11,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(AR11,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR11,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR11,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},{"$f":"SQRT(IF(ISNUMBER(AX11),AX11,0)^2+AY11^2+AZ11^2)","v":0},{"$f":"SQRT(LN(BA11^2 + 1))","v":0},{"$f":"IFERROR(LN(AV11)-0.5*BB11^2,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB11))/alpha-1","v":0},{"$f":"AV11*BA11","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB11))*AV11/alpha","v":0},{"$f":"AV11*BD11","v":0}]
["PY",null,2,"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,null,"PY",null,2,0,0,{"$f":"IFERROR(VLOOKUP(W12,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(W12,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W12,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W12,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AD12),AD12,0)^2+AE12^2+AF12^2)","v":0},0,0,0,{"$f":"Z12*AH12","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI12))*Z12/alpha","v":0},{"$f":"Z12*AK12","v":0},null,"PY",null,2,{"$f":"IFERROR(VLOOKUP(AR12,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR12,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR12,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR12,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(AR12,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR12,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR12,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},0,0,0,0,{"$f":"AV12*BA12","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB12))*AV12/alpha","v":0},{"$f":"AV12*BD12","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(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,null,"PY",null,3,0,0,{"$f":"IFERROR(VLOOKUP(W13,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(W13,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W13,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W13,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AD13),AD13,0)^2+AE13^2+AF13^2)","v":0},0,0,0,{"$f":"Z13*AH13","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI13))*Z13/alpha","v":0},{"$f":"Z13*AK13","v":0},null,"PY",null,3,{"$f":"IFERROR(VLOOKUP(AR13,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR13,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR13,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR13,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(AR13,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR13,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR13,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},0,0,0,0,{"$f":"AV13*BA13","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB13))*AV13/alpha","v":0},{"$f":"AV13*BD13","v":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,null,"PY",null,4,0,0,{"$f":"IFERROR(VLOOKUP(W14,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(W14,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W14,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W14,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AD14),AD14,0)^2+AE14^2+AF14^2)","v":0},0,0,0,{"$f":"Z14*AH14","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI14))*Z14/alpha","v":0},{"$f":"Z14*AK14","v":0},null,"PY",null,4,{"$f":"IFERROR(VLOOKUP(AR14,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR14,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR14,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR14,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(AR14,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR14,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR14,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},0,0,0,0,{"$f":"AV14*BA14","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB14))*AV14/alpha","v":0},{"$f":"AV14*BD14","v":0}]
["PY",null,4,"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,null,"PY",null,5,0,0,{"$f":"IFERROR(VLOOKUP(W15,NL_Non_CH_Direct_PY_Inputs,7,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(W15,NL_Non_CH_Direct_PY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W15,NL_Non_CH_Direct_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W15,NL_Non_CH_Direct_PY_Inputs,10,FALSE),0)","v":0},null,{"$f":"SQRT(IF(ISNUMBER(AD15),AD15,0)^2+AE15^2+AF15^2)","v":0},0,0,0,{"$f":"Z15*AH15","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI15))*Z15/alpha","v":0},{"$f":"Z15*AK15","v":0},null,"PY",null,5,{"$f":"IFERROR(VLOOKUP(AR15,NL_Active_RI_PY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR15,NL_Active_RI_PY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR15,NL_Active_RI_PY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR15,NL_Active_RI_PY_Inputs,8,FALSE),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(AR15,NL_Active_RI_PY_Inputs,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR15,NL_Active_RI_PY_Inputs,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR15,NL_Active_RI_PY_Inputs,11,FALSE),0)","v":0},0,0,0,0,{"$f":"AV15*BA15","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB15))*AV15/alpha","v":0},{"$f":"AV15*BD15","v":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,null,"CY","CY",1,0,0,{"$f":"IFERROR(VLOOKUP(W16, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE)*VLOOKUP(W16,NL_Non_CH_Direct_CY_Pattern,57,FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W16, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W16, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(W16,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(W16,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W16,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W16,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W16,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AG16^2+1)/AB16,AF16^2)+AE16^2)","v":0},0,0,0,{"$f":"Z16*AH16*AC16","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI16))*Z16/alpha*AC16","v":0},{"$f":"Z16*AK16*AC16","v":0},null,"CY","CY",1,{"$f":"IFERROR(VLOOKUP(AR16,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR16,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR16,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR16, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE)*VLOOKUP(AR16,NL_Active_RI_CY_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR16,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(AR16,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(AR16,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR16,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR16,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,0,0,{"$f":"AV16*BA16*AW16","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB16))*AV16/alpha*AW16","v":0},{"$f":"AV16*BD16*AW16","v":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,null,"CY",null,2,0,0,{"$f":"IFERROR(VLOOKUP(W17, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE)*VLOOKUP(W17,NL_Non_CH_Direct_CY_Pattern,57,FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W17, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W17, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(W17,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(W17,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W17,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W17,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W17,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AG17^2+1)/AB17,AF17^2)+AE17^2)","v":0},0,0,0,0,0,0,null,"CY",null,2,{"$f":"IFERROR(VLOOKUP(AR17,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR17,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR17,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR17, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE)*VLOOKUP(AR17,NL_Active_RI_CY_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR17,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(AR17,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(AR17,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR17,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR17,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,0,0,0,0,0]
["PY",null,6,"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,null,"CY",null,3,0,0,{"$f":"IFERROR(VLOOKUP(W18, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE)*VLOOKUP(W18,NL_Non_CH_Direct_CY_Pattern,57,FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W18, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W18, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(W18,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(W18,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W18,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W18,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W18,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AG18^2+1)/AB18,AF18^2)+AE18^2)","v":0},0,0,0,0,0,0,null,"CY",null,3,{"$f":"IFERROR(VLOOKUP(AR18,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR18,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR18,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR18, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE)*VLOOKUP(AR18,NL_Active_RI_CY_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR18,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(AR18,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(AR18,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR18,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR18,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,0,0,0,0,0]
["PY",null,7,"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,null,"CY",null,4,0,0,{"$f":"IFERROR(VLOOKUP(W19, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE)*VLOOKUP(W19,NL_Non_CH_Direct_CY_Pattern,57,FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W19, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W19, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(W19,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(W19,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W19,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W19,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W19,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AG19^2+1)/AB19,AF19^2)+AE19^2)","v":0},0,0,0,0,0,0,null,"CY",null,4,{"$f":"IFERROR(VLOOKUP(AR19,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR19,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR19,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR19, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE)*VLOOKUP(AR19,NL_Active_RI_CY_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR19,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(AR19,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(AR19,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR19,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR19,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,0,0,0,0,0]
["PY",null,8,"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,null,"CY",null,5,0,0,{"$f":"IFERROR(VLOOKUP(W20, NL_Non_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE)*VLOOKUP(W20,NL_Non_CH_Direct_CY_Pattern,57,FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W20, NL_Non_CH_Direct_CY_Inputs, 13, FALSE), 0)","v":0},{"$f":"IFERROR(VLOOKUP(W20, NL_Non_CH_Direct_CY_Inputs, 6, FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(W20,NL_Non_CH_Direct_CY_Pattern,56,FALSE)=0,1,VLOOKUP(W20,NL_Non_CH_Direct_CY_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W20,NL_Non_CH_Direct_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W20,NL_Non_CH_Direct_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W20,NL_Non_CH_Direct_CY_Inputs,9,FALSE),0)","v":0},{"$f":"SQRT(IFERROR((AG20^2+1)/AB20,AF20^2)+AE20^2)","v":0},0,0,0,0,0,0,null,"CY",null,5,{"$f":"IFERROR(VLOOKUP(AR20,NL_Active_RI_CY_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR20,NL_Active_RI_CY_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR20,NL_Active_RI_CY_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR20, NL_Active_RI_CY_Inputs, IF(Net=1,6,5), FALSE)*VLOOKUP(AR20,NL_Active_RI_CY_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR20,NL_Active_RI_CY_Pattern,57,FALSE)=0,1,VLOOKUP(AR20,NL_Active_RI_CY_Pattern,57,FALSE)),1)","v":1},{"$f":"IFERROR(VLOOKUP(AR20,NL_Active_RI_CY_Inputs,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR20,NL_Active_RI_CY_Inputs,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR20,NL_Active_RI_CY_Inputs,9,FALSE),0)","v":0},0,0,0,0,0,0,0]
["PY",null,9,"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,null,"URR","URR",1,{"$f":"IFERROR(VLOOKUP(W21,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W21,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W21, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE)*VLOOKUP(W21,NL_Non_CH_Direct_URR_Pattern,57,FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(W21,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(W21,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W21,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AD21),AD21,0)^2+AE21^2+AF21^2)","v":0},0,0,0,0,0,0,null,"URR","URR",1,{"$f":"IFERROR(VLOOKUP(AR21,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR21,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR21,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR21, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE)*VLOOKUP(AR21,NL_Active_RI_URR_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR21,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(AR21,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AR21,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0]
["PY",null,10,"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,null,"URR",null,2,{"$f":"IFERROR(VLOOKUP(W22,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W22,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W22, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE)*VLOOKUP(W22,NL_Non_CH_Direct_URR_Pattern,57,FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(W22,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(W22,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W22,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AD22),AD22,0)^2+AE22^2+AF22^2)","v":0},0,0,0,0,0,0,null,"URR",null,2,{"$f":"IFERROR(VLOOKUP(AR22,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR22,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR22,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR22, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE)*VLOOKUP(AR22,NL_Active_RI_URR_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR22,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(AR22,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AR22,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0]
["PY",null,11,"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,null,"URR",null,3,{"$f":"IFERROR(VLOOKUP(W23,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W23,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W23, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE)*VLOOKUP(W23,NL_Non_CH_Direct_URR_Pattern,57,FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(W23,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(W23,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W23,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AD23),AD23,0)^2+AE23^2+AF23^2)","v":0},0,0,0,0,0,0,null,"URR",null,3,{"$f":"IFERROR(VLOOKUP(AR23,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR23,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR23,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR23, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE)*VLOOKUP(AR23,NL_Active_RI_URR_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR23,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(AR23,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AR23,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0]
["PY",null,12,"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,null,"URR",null,4,{"$f":"IFERROR(VLOOKUP(W24,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W24,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W24, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE)*VLOOKUP(W24,NL_Non_CH_Direct_URR_Pattern,57,FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(W24,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(W24,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W24,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AD24),AD24,0)^2+AE24^2+AF24^2)","v":0},0,0,0,0,0,0,null,"URR",null,4,{"$f":"IFERROR(VLOOKUP(AR24,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR24,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR24,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR24, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE)*VLOOKUP(AR24,NL_Active_RI_URR_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR24,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(AR24,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AR24,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0]
["PY",null,13,"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,null,"URR",null,5,{"$f":"IFERROR(VLOOKUP(W25,NL_Non_CH_Direct_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W25,NL_Non_CH_Direct_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(W25, NL_Non_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE)*VLOOKUP(W25,NL_Non_CH_Direct_URR_Pattern,57,FALSE), 0)","v":0},null,null,{"$f":"IFERROR(IF(VLOOKUP(W25,NL_Non_CH_Direct_URR_Pattern,56,FALSE)=0,1,VLOOKUP(W25,NL_Non_CH_Direct_URR_Pattern,56,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(W25,NL_Non_CH_Direct_URR_Inputs,4,FALSE),0)","v":0},null,null,{"$f":"SQRT(IF(ISNUMBER(AD25),AD25,0)^2+AE25^2+AF25^2)","v":0},0,0,0,0,0,0,null,"URR",null,5,{"$f":"IFERROR(VLOOKUP(AR25,NL_Active_RI_URR_Inputs,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR25,NL_Active_RI_URR_Inputs,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR25,NL_Active_RI_URR_Inputs,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AR25, NL_Active_RI_Financials_Inputs, IF(Net=1,20,19), FALSE)*VLOOKUP(AR25,NL_Active_RI_URR_Pattern,58,FALSE), 0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(AR25,NL_Active_RI_URR_Pattern,57,FALSE)=0,1,VLOOKUP(AR25,NL_Active_RI_URR_Pattern,57,FALSE)),1)","v":1},null,{"$f":"IFERROR(VLOOKUP(AR25,NL_Active_RI_URR_Inputs,5,FALSE),0)","v":0},null,0,0,0,0,0,0,0]
["CY","CY",1,"MFH",{"$f":"IFERROR(VLOOKUP($C26, NL_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE)*VLOOKUP($C26,NL_CH_Direct_CY_Pattern,57,FALSE), 0)","v":0},{"$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*$H26","v":0},null,"PY_Total","PY","Total",{"$f":"_disc","v":"diskontiert"},null,{"$f":"SUM(Z11:Z15)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(AL26/Z26,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AL11:AL15),MMULT(NL_Non_CH_PY_Correlation,AL11:AL15))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI26))*Z26/alpha","v":0},{"$f":"Z26*AK26","v":0},null,"PY_Total","PY","Total",{"$f":"_disc","v":"diskontiert"},null,null,{"$f":"SUM(AV11:AV15)","v":0},null,null,null,null,{"$f":"IFERROR(BE26/AV26,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BE11:BE15),MMULT(NL_Active_RI_PY_Correlation,BE11:BE15))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB26))*AV26/alpha","v":0},{"$f":"AV26*BD26","v":0}]
["CY",null,2,"MFK",0,0,0,1,null,{"$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,null,"CY_Total","CY","Total",{"$f":"_undisc","v":"nicht diskontiert"},null,{"$f":"SUM(Z16:Z20)","v":0},null,null,{"$f":"IFERROR(SUMPRODUCT(Z16:Z20,AC16:AC20)/SUM(Z16:Z20),1)","v":1},null,null,null,null,{"$f":"IFERROR((AL27/AC27)/Z27,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AL16:AL20/AC16:AC20),MMULT(NL_Non_CH_CY_Correlation,AL16:AL20/AC16:AC20)))*AC27,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI27))*Z27/alpha*AC27","v":0},{"$f":"Z27*AK27*AC27","v":0},null,"CY_Total","CY","Total",{"$f":"_undisc","v":"nicht diskontiert"},null,null,{"$f":"SUM(AV16:AV20)","v":0},{"$f":"IFERROR(SUMPRODUCT(AV16:AV20,AW16:AW20)/SUM(AV16:AV20),1)","v":1},null,null,null,{"$f":"IFERROR((BE27/AW27)/AV27,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BE16:BE20/AW16:AW20),MMULT(NL_Active_RI_CY_Correlation,BE16:BE20/AW16:AW20)))*AW27,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB27))*AV27/alpha*AW27","v":0},{"$f":"AV27*BD27*AW27","v":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,null,"URR_Total","URR","Total",{"$f":"_undisc","v":"nicht diskontiert"},null,{"$f":"SUM(Z21:Z25)","v":0},null,null,{"$f":"IFERROR(SUMPRODUCT(Z21:Z25,AC21:AC25)/SUM(Z21:Z25),1)","v":1},null,null,null,null,{"$f":"IFERROR((AL28/AC28)/Z28,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AL21:AL25/AC21:AC25),MMULT(NL_Non_CH_URR_Correlation,AL21:AL25/AC21:AC25)))*AC28,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI28))*Z28/alpha*AC28","v":0},{"$f":"Z28*AK28*AC28","v":0},null,"URR_Total","URR","Total",{"$f":"_undisc","v":"nicht diskontiert"},null,null,{"$f":"SUM(AV21:AV25)","v":0},{"$f":"IFERROR(SUMPRODUCT(AV21:AV25,AW21:AW25)/SUM(AV21:AV25),1)","v":1},null,null,null,{"$f":"IFERROR((BE28/AW28)/AV28,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BE21:BE25/AW21:AW25),MMULT(NL_Active_RI_URR_Correlation,BE21:BE25/AW21:AW25)))*AW28,0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB28))*AV28/alpha","v":0},{"$f":"AV28*BD28*AW28","v":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,null,"PY_CY_Total","PY CY","Total",{"$f":"_disc","v":"diskontiert"},null,{"$f":"Z26+Z27*AC27","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(AL29/Z29,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AL11:AL20),MMULT(NL_Non_CH_PY_CY_Correlation,AL11:AL20))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI29))*Z29/alpha-Z26","v":0},{"$f":"Z29*AK29","v":0},null,"PY_CY_Total","PY CY","Total",{"$f":"_disc","v":"diskontiert"},null,null,{"$f":"AV26+AV27*AW27","v":0},null,null,null,null,{"$f":"IFERROR(BE29/AV29,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BE11:BE20),MMULT(NL_Active_RI_PY_CY_Correlation,BE11:BE20))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB29))*AV29/alpha-AV26","v":0},{"$f":"AV29*BD29","v":0}]
["CY",null,4,"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,null,"PY_CY_URR_Total","PY & CY & URR","Total",{"$f":"_disc","v":"diskontiert"},null,{"$f":"Z28*AC28+Z29","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(AL30/Z30,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(AL11:AL25),MMULT(NL_Non_CH_PY_CY_URR_Correlation,AL11:AL25))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-AI30))*Z30/alpha-Z26","v":0},{"$f":"Z30*AK30","v":0},null,"PY_CY_URR_Total","PY & CY & URR","Total",{"$f":"_disc","v":"diskontiert"},null,null,{"$f":"AV28*AW28+AV29","v":0},null,null,null,null,{"$f":"IFERROR(BE30/AV30,0)","v":0},0,0,0,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(BE11:BE25),MMULT(NL_Active_RI_PY_CY_URR_Correlation,BE11:BE25))),0)","v":0},{"$f":"(1-NORMSDIST(NORMSINV(1-alpha)-BB30))*AV30/alpha-AV26","v":0},{"$f":"AV30*BD30","v":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]
["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]
["CY",null,6,"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]
["CY",null,7,"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]
["CY",null,8,"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]
["CY",null,9,"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]
["CY",null,10,"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]
["CY",null,11,"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]
["CY",null,12,"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]
["CY",null,13,"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]
["URR","URR",1,"MFH",{"$f":"IFERROR(VLOOKUP($C41, NL_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE)*VLOOKUP($C41,NL_CH_Direct_URR_Pattern,57,FALSE), 0)","v":0},0,null,{"$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+$K41^2)","v":8.4000000000000005E-2},8.3852387653135282E-2,0,0.24646833494761466,0,0,0]
["URR",null,2,"MFK",0,0,null,1,null,{"$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($C42,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":7.0000000000000007E-2},null,null,7.0000000000000007E-2,6.991447684690108E-2,0,0.20217510234794656,0,0,0]
["URR",null,"3a",{"$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]
["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($C44,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0},null,null,0,0,0,0,0,0,0]
["URR",null,4,"Haftpflicht",0,0,null,1,null,{"$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($C45,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.08},null,null,0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0]
["URR",null,"5a",{"$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($C46,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.08},null,null,0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0]
["URR",null,"5b",{"$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($C47,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0},null,null,0,0,0,0,0,0,0]
["URR",null,6,"Unfall ohne UVG",0,0,null,1,null,{"$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($C48,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.06},null,null,0.06,5.994610504553418E-2,0,0.17133976945419382,0,0,0]
["URR",null,7,"Kollektivtaggeld",0,0,null,1,null,{"$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($C49,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":7.8E-2},null,null,7.8E-2,7.7881751377737396E-2,0,0.22732414762255493,0,0,0]
["URR",null,8,"Einzelkranken",0,0,null,1,null,{"$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($C50,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.16},null,null,0.16,0.15898995938193269,0,0.51037868274972453,0,0,0]
["URR",null,9,"Transport",0,0,null,1,null,{"$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($C51,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.09},null,null,0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0]
["URR",null,10,"Luftfahrt",0,0,null,1,null,{"$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($C52,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.12},null,null,0.12,0.11957133728793198,0,0.36648375279999623,0,0,0]
["URR",null,11,"Finanz und Kaution",0,0,null,1,null,{"$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($C53,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.1},null,null,0.1,9.9751345119592702E-2,0,0.29871255785727335,0,0,0]
["URR",null,12,"Rechtsschutz",0,0,null,1,null,{"$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($C54,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":7.4999999999999997E-2},null,null,7.4999999999999997E-2,7.4894851388534009E-2,0,0.21784295435707346,0,0,0]
["URR",null,13,"Andere",0,0,null,1,null,{"$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($C55,NL_CH_Direct_URR_Inputs,4,FALSE)),0)","v":0.09},null,null,0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0]
["PY_Total","PY","Total",{"$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}]
["CY_Total","CY","Total",{"$f":"_undisc","v":"nicht diskontiert"},{"$f":"SUM(E26:E40)","v":0},null,null,{"$f":"IFERROR(SUMPRODUCT(E26:E40,H26:H40)/SUM(E26:E40),1)","v":1},null,null,null,null,{"$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":"$E57*$P57*$H57","v":0}]
["URR_Total","URR","Total",{"$f":"_undisc","v":"nicht diskontiert"},{"$f":"SUM(E41:E55)","v":0},null,null,{"$f":"IFERROR(SUMPRODUCT(E41:E55,H41:H55)/SUM(E41:E55),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*$P58*$H58","v":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}]
["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}]

{"sheet":"NL_Insurance_Risk_default","index":15,"n_rows":71,"n_cols":19,"rows_kept":71,"cut":false,"hidden":false,"merged":[[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]]}
[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":"_InflatedExposure &  CHAR(10) & CHAR(10) & \"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":"Inflationierte Exposure:\n\nPY: 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"},{"$f":"_PV_Factor_Infl","v":"adjustierter Barwertfaktor nach Inflation"},{"$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,{"$f":"_risk_disc","v":"Risiko, mit Diskonteffekt"}]
[null,null,null,null,null,null,null,null,{"$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)"}]
[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"},{"$f":" _million & \" \" & sst_curr","v":"in Mio. CHF"}]
["PY","PY",1,{"$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*$P11","v":0}]
["PY",null,2,{"$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+$K12^2)","v":4.4999999999999998E-2},4.4977243704175961E-2,0,0.12632622208395095,0,0,0]
["PY",null,3,{"$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]
["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]
["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]
["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]
["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]
["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]
["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]
["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]
["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]
["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]
["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+$K23^2)","v":0.1},9.9751345119592702E-2,0,0.29871255785727335,0,0,0]
["PY",null,12,{"$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]
["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]
["CY","CY",1,{"$f":"_MTPL","v":"MFH"},{"$f":"IFERROR(VLOOKUP($C26, NL_CH_Direct_CY_Inputs, IF(Net=1,5,4), FALSE)*VLOOKUP($C26,NL_CH_Direct_CY_Pattern,57,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}]
["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)+$J27^2),0)","v":7.0000000000000007E-2},6.991447684690108E-2,0,0.20217510234794656,0,0,0]
["CY",null,"3a",{"$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($F28=2,5,6)))),FALSE),0)","v":7.5},7.2999999999999995E-2,7.2903025475509017E-2,0,0.21155572188915706,0,0,0]
["CY",null,"3b",{"$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}]
["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($F30=2,5,6)))),FALSE),0)","v":10},0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0]
["CY",null,"5a",{"$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($F31=2,5,6)))),FALSE),0)","v":9.5},0.08,7.9872441830953114E-2,0,0.2336785725802879,0,0,0]
["CY",null,"5b",{"$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($F32=2,5,6)))),FALSE),0)","v":0},0,0,0,0,0,0,0]
["CY",null,6,{"$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($F33=2,5,6)))),FALSE),0)","v":5.5},0.06,5.994610504553418E-2,0,0.17133976945419382,0,0,0]
["CY",null,7,{"$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($F34=2,5,6)))),FALSE),0)","v":2},7.8E-2,7.7881751377737396E-2,0,0.22732414762255493,0,0,0]
["CY",null,8,{"$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($F35=2,5,6)))),FALSE),0)","v":2.2999999999999998},0.16,0.15898995938193269,0,0.51037868274972453,0,0,0]
["CY",null,9,{"$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($F36=2,5,6)))),FALSE),0)","v":6},0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0]
["CY",null,10,{"$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($F37=2,5,6)))),FALSE),0)","v":3.5},0.12,0.11957133728793198,0,0.36648375279999623,0,0,0]
["CY",null,11,{"$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($F38=2,5,6)))),FALSE),0)","v":5},0.1,9.9751345119592702E-2,0,0.29871255785727335,0,0,0]
["CY",null,12,{"$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($F39=2,5,6)))),FALSE),0)","v":3},7.4999999999999997E-2,7.4894851388534009E-2,0,0.21784295435707346,0,0,0]
["CY",null,13,{"$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($F40=2,5,6)))),FALSE),0)","v":5},0.09,8.9818545288591664E-2,0,0.26585591784579288,0,0,0]
["URR","URR",1,{"$f":"_MTPL","v":"MFH"},{"$f":"IFERROR(VLOOKUP($C41, NL_CH_Direct_Financials_Inputs, IF(Net=1,19,18), FALSE)*VLOOKUP($C41,NL_CH_Direct_URR_Pattern,57,FALSE), 0)","v":0},0,null,{"$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},{"$f":"IFERROR(LN($E41)-0.5*$N41^2,0)","v":0},{"$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}]
["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))*$E42/alpha","v":0},0]
["URR",null,"3a",{"$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]
["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,0,0,0,0,0,0,0]
["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]
["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]
["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]
["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]
["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]
["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]
["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]
["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,0.12,0.11957133728793198,0,0.36648375279999623,0,0,0]
["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]
["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]
["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-2,0,0.26585591784579288,0,0,0]
["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},{"$f":"E56*P56","v":0}]
["CY_Total","CY",{"$f":"_undisc","v":"nicht diskontiert"},"Total",{"$f":"SUM(E26:E40)","v":0},null,null,{"$f":"IFERROR(SUMPRODUCT($H$26:$H$40,$E$26:$E$40)/SUM($E$26:$E$40),1)","v":1},null,null,null,null,{"$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},{"$f":"E57*P57*H57","v":0}]
["URR_Total","URR",{"$f":"_undisc","v":"nicht diskontiert"},"Total",{"$f":"SUM(E41:E55)","v":0},null,null,{"$f":"IFERROR(SUMPRODUCT($H$41:$H$55,$E$41:$E$55)/SUM($E$41:$E$55),1)","v":1},null,null,null,null,{"$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},{"$f":"E58*P58*H58","v":0}]
["PY_CY_Total","PY & CY ",{"$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},{"$f":"E59*P59","v":0}]
["PY_CY_URR_Total","PY & CY &  URR",{"$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},{"$f":"E60*P60","v":0}]
[]
[]
[null,{"$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$91,4,FALSE)","v":2.5852604373117711},{"$f":"VLOOKUP($C69,NL_Default_Parameter!$C$89:$K$91,5,FALSE)","v":0.22261396635088615},{"$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_2023_Stag_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$91,4,FALSE)","v":2.5852604373117711},{"$f":"VLOOKUP($C70,NL_Default_Parameter!$C$89:$K$91,5,FALSE)","v":0.22261396635088615},null,null,null,"BU"]
["CY_Event",null,2,{"$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":0.97870659335057075},null,null,null,null,null,"MFK"]

{"sheet":"NL_MVM","index":16,"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&\", \"&_infl & \" \"&_million&\" \"&sst_curr","v":"nicht diskontiert,  inflationiert in Mio. CHF"},{"$f":"_undisc&\", \"&_infl & \" \"&_million&\" \"&sst_curr","v":"nicht diskontiert,  inflationiert in Mio. CHF"},{"$f":"_undisc&\", \"&_infl & \" \"&_million&\" \"&sst_curr","v":"nicht diskontiert,  inflationiert 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"},{"$f":"_ES_centred & \" \" & current_year & \" \" & _million & \" \" & sst_curr","v":"Zentriertes Risiko (Expected Shortfall) 2023 in Mio. CHF"}]
[null,{"$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",{"$f":"DATE(current_year,1,1)","v":"2023-01-01"},{"$f":"DATE(current_year,12,31)","v":"2023-12-31"},{"$f":"VLOOKUP(\"T.17.23\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Quelle (default): NL_Distributions oder direkte Berechnung, falls möglich"}]
[null,{"$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!$E$98","v":0}]
[null,{"$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)*VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,57,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,IF(Net,17,16),FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,57,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,IF(Net,18,17),FALSE)*VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,57,FALSE)","v":0},null,{"$f":"SUM(E11:G11)","v":0},{"$f":"NL_Input_SST_Template!$E$102","v":0}]
[null,{"$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)*VLOOKUP(\"Total\",NL_CH_Direct_URR_Pattern,57,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,IF(Net,19,18),FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_URR_Pattern,57,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,IF(Net,20,19),FALSE)*VLOOKUP(\"Total\",NL_Active_RI_URR_Pattern,57,FALSE)","v":0},null,{"$f":"SUM(E12:G12)","v":0},{"$f":"NL_Input_SST_Template!$E$106","v":0}]
[null,{"$f":"_CreditRisk","v":"Kreditrisiko"},{"$f":"VLOOKUP(\"T.17.09\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Kreditrisiko aus passiver Rückversicherung oder Retrozession"},null,null,null,null,{"$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$12,0),D18)","v":3.3090413009736919E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),E18)","v":3.2906848004618183E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),F18)","v":3.2544721212995675E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),G18)","v":3.2154270666949536E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),H18)","v":3.179736075350581E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),I18)","v":3.1495666024204505E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),J18)","v":3.1259589754674577E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),K18)","v":3.1095575832510658E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),L18)","v":3.1008628637461788E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),M18)","v":3.1003408622811257E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),N18)","v":3.1074203354416019E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),O18)","v":3.1179143302030532E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),P18)","v":3.1278858465680681E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),Q18)","v":3.1343215626702614E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),R18)","v":3.1347891507300885E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),S18)","v":3.1278864078307267E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),T18)","v":3.1148406987790311E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),U18)","v":3.0971505324336457E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),V18)","v":3.0759784574813986E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),W18)","v":3.0522338444831654E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),X18)","v":3.0266324996515159E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),Y18)","v":2.9997403987956694E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),Z18)","v":2.9720063067739444E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AA18)","v":2.9437864683728998E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AB18)","v":2.9153635443347037E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AC18)","v":2.8869613035900521E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AD18)","v":2.8587561403727868E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AE18)","v":2.8308861842096134E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AF18)","v":2.8034585629633346E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AG18)","v":2.7765552332237764E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AH18)","v":2.7502376884190216E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AI18)","v":2.7245507799648738E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AJ18)","v":2.699525831852112E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AK18)","v":2.6751831883916166E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AL18)","v":2.6515343043522765E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AM18)","v":2.6285834636296412E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AN18)","v":2.606329194905066E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AO18)","v":2.584765439091008E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AP18)","v":2.5638825127044962E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AQ18)","v":2.5436679029329889E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AR18)","v":2.5241069235190761E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AS18)","v":2.5051832552938302E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AT18)","v":2.4868793909349485E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AU18)","v":2.4691770000893509E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AV18)","v":2.4520572282091813E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AW18)","v":2.4355009401726635E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AX18)","v":2.4194889178944523E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AY18)","v":2.4040020195942757E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),AZ18)","v":2.389021307124306E-2},{"$f":"OFFSET(Inputparam!$B$7,MATCH($C$19,Inputparam!$B$8:$B$12,0),BA18)","v":2.3745281467051127E-2}]
[null,{"$f":"VLOOKUP(\"T.17.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Diskontfaktoren"},null,{"$f":"1/(1+D19)^D18","v":0.96796948980163944},0.93729799178977202,0.90839218183012915,0.88109258137962065,0.85512171829379247,0.83022451781918205,0.80616511151644044,0.78272393198050727,0.75969505645240842,0.73688376596868399,0.71418523232100084,0.69181592618649745,0.6700550879574243,0.6491648184986627,0.62939345770877986,0.61091688329613514,0.5936630541791168,0.57751076184021366,0.56235187131806585,0.54808989253192808,0.5346387080306727,0.5219214400347536,0.50986944151593239,0.49842139773030142,0.48752252610802399,0.477123863728036,0.46718163278575742,0.45765667551233374,0.44851395093951124,0.43972208673720337,0.43125298009263147,0.42308144226044386,{"$f":"1/(1+AJ19)^AJ18","v":0.41518488200145948},0.40754302365141865,0.40013765602754814,0.39295240879611359,0.38597255329387736,0.37918482512583557,0.37257726615478098,0.36613908375939813,0.3598605254701821,0.35373276729950259,0.3477478142665304,0.341898411781974,0.33617796670374878,0.33058047700493315,0.32510046911129126,0.31973294206888431,0.31447331779423149,0.30931739674134356]
[]
[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":2023},{"$f":"C28+1","v":2024},{"$f":"D28+1","v":2025},2026,2027,2028,2029,2030,{"$f":"J28+1","v":2031},{"$f":"K28+1","v":2032},{"$f":"L28+1","v":2033}]
[{"$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"},{"$f":"current_year","v":2023},{"$f":"C32+1","v":2024},{"$f":"D32+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
[null,"PY",{"$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"},{"$f":"current_year","v":2023},{"$f":"C38+1","v":2024},{"$f":"D38+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
[null,"PY-Claims",{"$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":2023},{"$f":"C47+1","v":2024},{"$f":"D47+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]
[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,{"$f":"_Scenario & \" \" & 1","v":"Szenario 1"}]
[null,{"$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":2023},{"$f":"C57+1","v":2024},{"$f":"D57+1","v":2025},{"$f":"E57+1","v":2026},{"$f":"F57+1","v":2027},{"$f":"G57+1","v":2028},{"$f":"H57+1","v":2029},{"$f":"I57+1","v":2030},{"$f":"J57+1","v":2031},{"$f":"K57+1","v":2032},{"$f":"L57+1","v":2033},{"$f":"M57+1","v":2034},{"$f":"N57+1","v":2035},{"$f":"O57+1","v":2036},{"$f":"P57+1","v":2037},{"$f":"Q57+1","v":2038},{"$f":"R57+1","v":2039},{"$f":"S57+1","v":2040},{"$f":"T57+1","v":2041},{"$f":"U57+1","v":2042},{"$f":"V57+1","v":2043},{"$f":"W57+1","v":2044},{"$f":"X57+1","v":2045},{"$f":"Y57+1","v":2046},{"$f":"Z57+1","v":2047},{"$f":"AA57+1","v":2048},{"$f":"AB57+1","v":2049},{"$f":"AC57+1","v":2050},{"$f":"AD57+1","v":2051},{"$f":"AE57+1","v":2052},{"$f":"AF57+1","v":2053},{"$f":"AG57+1","v":2054},{"$f":"AH57+1","v":2055},{"$f":"AI57+1","v":2056},{"$f":"AJ57+1","v":2057},{"$f":"AK57+1","v":2058},{"$f":"AL57+1","v":2059},{"$f":"AM57+1","v":2060},{"$f":"AN57+1","v":2061},{"$f":"AO57+1","v":2062},{"$f":"AP57+1","v":2063},{"$f":"AQ57+1","v":2064},{"$f":"AR57+1","v":2065},{"$f":"AS57+1","v":2066},{"$f":"AT57+1","v":2067},{"$f":"AU57+1","v":2068},{"$f":"AV57+1","v":2069},{"$f":"AW57+1","v":2070},{"$f":"AX57+1","v":2071},{"$f":"AY57+1","v":2072}]
[null,"PY"]
[null,"CY"]
[null,"URR"]
[null,{"$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":2024},{"$f":"D67+1","v":2025},{"$f":"E67+1","v":2026},{"$f":"F67+1","v":2027},{"$f":"G67+1","v":2028},{"$f":"H67+1","v":2029},{"$f":"I67+1","v":2030},{"$f":"J67+1","v":2031},{"$f":"K67+1","v":2032},{"$f":"L67+1","v":2033},{"$f":"M67+1","v":2034},{"$f":"N67+1","v":2035},{"$f":"O67+1","v":2036},{"$f":"P67+1","v":2037},{"$f":"Q67+1","v":2038},{"$f":"R67+1","v":2039},{"$f":"S67+1","v":2040},{"$f":"T67+1","v":2041},{"$f":"U67+1","v":2042},{"$f":"V67+1","v":2043},{"$f":"W67+1","v":2044},{"$f":"X67+1","v":2045},{"$f":"Y67+1","v":2046},{"$f":"Z67+1","v":2047},{"$f":"AA67+1","v":2048},{"$f":"AB67+1","v":2049},{"$f":"AC67+1","v":2050},{"$f":"AD67+1","v":2051},{"$f":"AE67+1","v":2052},{"$f":"AF67+1","v":2053},{"$f":"AG67+1","v":2054},{"$f":"AH67+1","v":2055},{"$f":"AI67+1","v":2056},{"$f":"AJ67+1","v":2057},{"$f":"AK67+1","v":2058},{"$f":"AL67+1","v":2059},{"$f":"AM67+1","v":2060},{"$f":"AN67+1","v":2061},{"$f":"AO67+1","v":2062},{"$f":"AP67+1","v":2063},{"$f":"AQ67+1","v":2064},{"$f":"AR67+1","v":2065},{"$f":"AS67+1","v":2066},{"$f":"AT67+1","v":2067},{"$f":"AU67+1","v":2068},{"$f":"AV67+1","v":2069},{"$f":"AW67+1","v":2070},{"$f":"AX67+1","v":2071},{"$f":"AY67+1","v":2072}]
[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":2023},{"$f":"C72+1","v":2024},{"$f":"D72+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,"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":2024},{"$f":"D82+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[null,{"$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_ExpecdtRes","index":17,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[17,{"$f":"_NL_Result","v":"Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[null,{"$f":"VLOOKUP(\"T.16.02\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartetes versicherungstechnisches Ergebnis, diskontiert, inflationiert"}]
[]
[null,"Position",{"$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,{"$f":"_WP  & \" (31.12.\" & current_year & \")\"","v":"Geschriebene Prämie (31.12.2023)"},null,{"$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":"VLOOKUP(\"T.16.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartetes versicherungstechnisches Ergebnis, nicht diskontiert, inflationiert"}]
[]
[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 (31.12.2023)"},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)*VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,57,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,14,FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,57,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,15,FALSE)*VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,58,FALSE)","v":0},0,{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_Financials_Inputs,15,FALSE)*VLOOKUP(\"Total\",NL_CH_Direct_CY_Pattern,57,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,15,FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_CY_Pattern,57,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_Financials_Inputs,16,FALSE)*VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,58,FALSE)","v":0},{"$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,{"$f":"(H24-H25-H26)-SUM(H27:H29)","v":0},0,0,0]
[]
[null,{"$f":"VLOOKUP(\"T.16.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartetes versicherungstechnisches Ergebnis, nicht diskontiert, vor Inflationierung"}]
[]
[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 (31.12.2023)"},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(D38:F38)","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(H38:J38)","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(H39:J39)","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(H40:J40)","v":0}]
[null,{"$f":"VLOOKUP(\"T.16.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & 1","v":"Übrige 1"},null,null,null,null,0,null,null,null,{"$f":"SUM(H41:J41)","v":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":"(D38-D39-D40)-SUM(D41:D43)","v":0},0,0,0,0,0,0,0]

{"sheet":"NL_Distributions","index":18,"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":19,"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",{"$f":"current_year","v":2023},{"$f":"E8+1","v":2024},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]
[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.19.09a\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Link zu bisherigen Eingaben im Template, nicht diskontiert, inflationiert"},{"$f":"VLOOKUP(\"T.19.10a\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Link zu bisherigen Eingaben im Template, diskontiert, inflationiert"},{"$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_CH_Direct_PY_Pattern,58,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,57,FALSE)-E29","v":0},{"$f":"(VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,5,FALSE))*VLOOKUP(\"Total\",NL_CH_Direct_PY_Pattern,56,FALSE)*VLOOKUP(\"Total\",NL_CH_Direct_PY_Pattern,58,FALSE)+(VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,5,FALSE))*VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,56,FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,57,FALSE)-F29","v":0},null,null,0]
[null,{"$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(7,NL_CH_Direct_PY_Pattern,58,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,58,FALSE)","v":0},{"$f":"(VLOOKUP(7,NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(7,NL_CH_Direct_PY_Inputs,5,FALSE))*VLOOKUP(7,NL_CH_Direct_PY_Pattern,58,FALSE)*VLOOKUP(7,NL_CH_Direct_PY_Pattern,56,FALSE)+(VLOOKUP(8,NL_CH_Direct_PY_Inputs,4,FALSE)-VLOOKUP(8,NL_CH_Direct_PY_Inputs,5,FALSE))*VLOOKUP(8,NL_CH_Direct_PY_Pattern,58,FALSE)*VLOOKUP(8,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,0]
[null,{"$f":"VLOOKUP(\"T.19.19\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Aktive Rückversicherung"},"96), 101), 102), 106)",null,{"$f":"(VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,5,FALSE)-VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,6,FALSE))*VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,58,FALSE)","v":0},{"$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)*VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,58,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,{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(\"Total\",NL_CH_Direct_PY_Pattern,58,FALSE)+VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Pattern,57,FALSE)-SUM(E35:E36)+NL_UVG!$C$42","v":0},{"$f":"VLOOKUP(\"Total\",NL_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(\"Total\",NL_CH_Direct_PY_Pattern,58,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,57,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)*VLOOKUP(8,NL_CH_Direct_PY_Pattern,58,FALSE)","v":0},{"$f":"VLOOKUP(8,NL_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(8,NL_CH_Direct_PY_Pattern,58,FALSE)*VLOOKUP(8,NL_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,null,0]
[null,{"$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,{"$f":"VLOOKUP(7,NL_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(7,NL_CH_Direct_PY_Pattern,58,FALSE)","v":0},{"$f":"VLOOKUP(7,NL_CH_Direct_PY_Inputs,4,FALSE)*VLOOKUP(7,NL_CH_Direct_PY_Pattern,58,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)*VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,58,FALSE)","v":0},{"$f":"VLOOKUP(\"Total\",NL_Active_RI_PY_Inputs,5,FALSE)*VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,58,FALSE)*VLOOKUP(\"Total\",NL_Active_RI_PY_Pattern,57,FALSE)","v":0},null,null,0]
[null,{"$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":2023},{"$f":"D64+1","v":2024},{"$f":"E64+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]
[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$61,D53:BA53+1)","v":0}]
[]
[null,{"$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,{"$f":"VLOOKUP(\"T.19.53\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Erwartete Werte"},null,null,{"$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(\"FDS_2\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Rückstellungsrisiko (Netto)"},null,null,{"$f":"IF(SUM(($J98:$L98>0)*1)=1,SUM($J98:$L98),NL_Distributions!$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!$AN$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$U:$U,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BG$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$AP:$AP,0)-1,0)","v":0}]
[null,{"$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$18=0,SUM(J99:L99),NL_Distributions!$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_CH_Direct_CY_Pattern,57,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_Non_CH_Direct_CY_Pattern,57,FALSE)+VLOOKUP(\"Total\",NL_Active_RI_CY_Inputs,IF(Net=1,6,5),FALSE)*VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,57,FALSE)*VLOOKUP(\"Total\",NL_Active_RI_CY_Pattern,58,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!$Z$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$U:$U,0)-1,0)*OFFSET(NL_Insurance_Risk!$AC$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$U:$U,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$AV$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AP:$AP,0)-1,0)*OFFSET(NL_Insurance_Risk!$AW$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AP:$AP,0)-1,0)","v":0}]
[null,{"$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:$Q102,$K103:$L104)=0,$J103,(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,{"$f":"IF(SUM(($J103:$L103>0)*1)=1,SUM($J103:$L103),NL_Distributions!$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!$AN$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$U:$U,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BG$1,MATCH(\"cY_Total\",NL_Insurance_Risk!$AP:$AP,0)-1,0)","v":0}]
[null,{"$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},{"$f":"INDEX(NL_Active_RI_CY_Inputs,COUNTA(INDEX(NL_Active_RI_CY_Inputs,,1)),17)","v":0}]
[null,{"$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,{"$f":"IF(SUM($K106:$L106)=0,$J106,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!$AN$1,MATCH(\"URR_Total\",NL_Insurance_Risk!$U:$U,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BG$1,MATCH(\"URR_Total\",NL_Insurance_Risk!$AP:$AP,0)-1,0)","v":0}]
[null,{"$f":"VLOOKUP(\"FDS_11\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Variationskoeffizient der Rückstellungsrisiken (Netto)"},null,null,{"$f":"OFFSET(NL_Insurance_Risk!$M$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$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!$AH$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$U:$U,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BA$1,MATCH(\"PY_Total\",NL_Insurance_Risk!$AP:$AP,0)-1,0)","v":0}]
[null,{"$f":"VLOOKUP(\"FDS_12\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Variationskoeffizient der Neuschadenrisiken Normalschäden (Netto)"},null,null,{"$f":"OFFSET(NL_Insurance_Risk!$M$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$A:$A,0)-1,0)","v":0},null,"\"NL_Insurance_Risk CH Direct\"",null,{"$f":"NL_Insurance_Risk_default!M57","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!$AH$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$U:$U,0)-1,0)","v":0},{"$f":"OFFSET(NL_Insurance_Risk!$BA$1,MATCH(\"CY_Total\",NL_Insurance_Risk!$AP:$AP,0)-1,0)","v":0}]
[]
[null,{"$f":"\"VII. \" & VLOOKUP(\"FDS_13\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"VII. Erwartetes versicherungstechnisches Ergebnis"}]
[]
[null,{"$f":" VLOOKUP(\"FDS_14\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE) & \" \" & IF(Net=1,_net,_gross) & \", \" & _disc","v":"Erwartetes versicherungstechnisches Ergebnis inflationiert und nach Rezession netto, diskontiert"},{"$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":20,"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!$U:$U,$B28,NL_Insurance_Risk!$AN:$AN)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AP:$AP,$B28,NL_Insurance_Risk!$BG:$BG)","v":0},{"$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!$U:$U,$B29,NL_Insurance_Risk!$AN:$AN)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AP:$AP,$B29,NL_Insurance_Risk!$BG:$BG)","v":0},{"$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},{"$f":"SUMIF(NL_Insurance_Risk!$U:$U,$B31,NL_Insurance_Risk!$AN:$AN)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AP:$AP,$B31,NL_Insurance_Risk!$BG:$BG)","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},{"$f":"SUMIF(NL_Insurance_Risk!$U:$U,$B32,NL_Insurance_Risk!$AN:$AN)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AP:$AP,$B32,NL_Insurance_Risk!$BG:$BG)","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},{"$f":"SUMIF(NL_Insurance_Risk!$U:$U,$B34,NL_Insurance_Risk!$AN:$AN)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AP:$AP,$B34,NL_Insurance_Risk!$BG:$BG)","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},{"$f":"SUMIF(NL_Insurance_Risk!$U:$U,$B35,NL_Insurance_Risk!$AN:$AN)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AP:$AP,$B35,NL_Insurance_Risk!$BG:$BG)","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},{"$f":"SUMIF(NL_Insurance_Risk!$U:$U,$B37,NL_Insurance_Risk!$AN:$AN)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AP:$AP,$B37,NL_Insurance_Risk!$BG:$BG)","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!$U:$U,$B39,NL_Insurance_Risk!$AN:$AN)","v":0},{"$f":"SUMIF(NL_Insurance_Risk!$AP:$AP,$B39,NL_Insurance_Risk!$BG:$BG)","v":0},{"$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":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"ValuesNon_CH","index":22,"n_rows":158,"n_cols":60,"rows_kept":158,"cut":false,"hidden":false,"merged":[[133,5,133,11],[133,12,133,18],[133,19,133,25],[137,1,143,1],[144,1,150,1],[151,1,157,1],[104,1,105,1],[104,2,105,2],[104,3,105,3],[118,1,119,1],[118,2,119,2],[118,3,119,3],[76,1,77,1],[76,2,77,2],[76,3,77,3],[90,1,91,1],[90,2,91,2],[90,3,91,3],[47,12,47,13],[47,14,47,15],[47,16,47,17],[47,18,47,19],[62,1,63,1],[62,2,63,2],[62,3,63,3],[47,10,47,11],[34,4,34,6],[35,5,35,6],[47,4,47,5],[47,6,47,7],[47,8,47,9],[22,10,22,11],[22,16,22,17],[8,4,8,7],[8,8,8,12],[9,11,9,12],[21,4,21,11],[21,12,21,17]]}
[11,{"$f":"_NL_Segments_Non_CH_direct","v":"Schadenversicherung: Ausländisches Direktgeschäft"}]
[null,{"$f":"name_of_insurer","v":"Mustergesellschaft"}]
[]
[]
[null,{"$f":"_NoSegments","v":"Anzahl Segmente"},7]
[]
[]
[]
[null,null,null,null,{"$f":"_Res_in","v":"Eingangsschadenrückstellung (1.1.2023)"},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,"Non_CH_LOB for Inflation"]
[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"}]
["PY",1,"Accident and Health","EU",null,100,{"$f":"IF(Net=1,F12,E12)*VLOOKUP($B12,NL_Non_CH_Direct_PY_Pattern,57,FALSE)","v":100},{"$f":"G12*VLOOKUP($B12,NL_Non_CH_Direct_PY_Pattern,56,FALSE)","v":0},null,0.1,0.15,null,null,"Non_CH_1"]
["PY",2,"Motor","EU",null,100,100,0,null,0.1,0.1,null,null,"Non_CH_2"]
["PY",3,"Marine, Aviation and Other Transport","EU",null,100,100,0,null,0.1,0.2,null,null,"Non_CH_3"]
["PY",4,"Property","EU",null,100,100,0,null,0.1,0.05,null,null,"Non_CH_4"]
["PY",5,"Financial Losses","EU",null,100,100,0,null,0.1,0.05,null,null,"Non_CH_5"]
["PY",6,"General Liability","EU",null,100,{"$error":"#N/A"},{"$error":"#N/A"},null,0.1,0.05,null,null,"Non_CH_6"]
["PY",7,"Other Non-Life","EU",null,100,{"$error":"#N/A"},{"$error":"#N/A"},null,0.1,0.05,null,null,"Non_CH_7"]
["PY","Total",null,null,{"$f":"SUM(E12:E18)","v":0},{"$f":"SUM(F12:F18)","v":700},{"$f":"SUM(G12:G18)","v":{"$error":"#N/A"}},{"$f":"SUM(H12:H18)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(L12:L18)","v":0}]
[]
[]
[null,null,null,null,{"$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$12","v":"Accident and Health"},{"$f":"D$12","v":"EU"},null,100,50,0.05,0.06]
["CY",{"$f":"B$13","v":2},{"$f":"C$13","v":"Motor"},{"$f":"D$13","v":"EU"},null,100,50,0.05,0.06]
["CY",{"$f":"B$14","v":3},{"$f":"C$14","v":"Marine, Aviation and Other Transport"},{"$f":"D$14","v":"EU"},null,100,50,0.05,0.06]
["CY",{"$f":"B$15","v":4},{"$f":"C$15","v":"Property"},{"$f":"D$15","v":"EU"},null,100,50,0.05,0.06]
["CY",{"$f":"B$16","v":5},{"$f":"C$16","v":"Financial Losses"},{"$f":"D$16","v":"EU"},null,100,50,0.05,0.06]
["CY",{"$f":"B$17","v":6},{"$f":"C$17","v":"General Liability"},{"$f":"D$17","v":"EU"},null,100,50,0.05,0.06]
["CY",{"$f":"B$18","v":7},{"$f":"C$18","v":"Other Non-Life"},{"$f":"D$18","v":"EU"},null,100,50,0.05,0.06]
["CY","Total",null,null,{"$f":"SUM(E25:E31)","v":0},{"$f":"SUM(F25:F31)","v":700},null,null,null,null,{"$f":"SUM(K25:K31)","v":0},null,null,null,null,null,{"$f":"SUM(Q25:Q31)","v":0}]
[]
[]
[null,null,null,null,"URR"]
[null,{"$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$12","v":"Accident and Health"},{"$f":"D$12","v":"EU"}]
["URR",{"$f":"B$13","v":2},{"$f":"C$13","v":"Motor"},{"$f":"D$13","v":"EU"}]
["URR",{"$f":"B$14","v":3},{"$f":"C$14","v":"Marine, Aviation and Other Transport"},{"$f":"D$14","v":"EU"}]
["URR",{"$f":"B$15","v":4},{"$f":"C$15","v":"Property"},{"$f":"D$15","v":"EU"}]
["URR",{"$f":"B$16","v":5},{"$f":"C$16","v":"Financial Losses"},{"$f":"D$16","v":"EU"}]
["URR",{"$f":"B$17","v":6},{"$f":"C$17","v":"General Liability"},{"$f":"D$17","v":"EU"}]
["URR",{"$f":"B$18","v":7},{"$f":"C$18","v":"Other Non-Life"},{"$f":"D$18","v":"EU"}]
["URR","Total",null,null,null,{"$f":"SUM(F38:F44)","v":0}]
[]
[]
[null,null,null,null,{"$f":"VLOOKUP(\"T.10.01\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2022 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2022 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$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 1.1.2023 dem 31.12.2023 beginnt, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.03\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Unverdiente Prämie per 31.12.2023 (betrifft Policen, deren Deckungsperiode bis zum 31.12.2023 begonnen hat, enthält auch noch nicht einbezahlte Prämien)"},null,{"$f":"VLOOKUP(\"T.10.04\",Translation,IF(Language=\"DE\",2,IF(Language=\"FR\",3,4)),FALSE)","v":"Verdiente Prämie per 31.12.2023"},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$12","v":"Accident and Health"},{"$f":"D$12","v":"EU"},null,50,null,150,null,50,null,150,null,15,null,100,null,100,null,30]
["FI",{"$f":"B$13","v":2},{"$f":"C$13","v":"Motor"},{"$f":"D$13","v":"EU"},null,50,null,150,null,50,null,150,null,15,null,100,null,100,null,30]
["FI",{"$f":"B$14","v":3},{"$f":"C$14","v":"Marine, Aviation and Other Transport"},{"$f":"D$14","v":"EU"},null,50,null,150,null,50,null,150,null,15,null,100,null,100,null,30]
["FI",{"$f":"B$15","v":4},{"$f":"C$15","v":"Property"},{"$f":"D$15","v":"EU"},null,50,null,150,null,50,null,150,null,15,null,100,null,100,null,30]
["FI",{"$f":"B$16","v":5},{"$f":"C$16","v":"Financial Losses"},{"$f":"D$16","v":"EU"},null,50,null,150,null,50,null,150,null,15,null,100,null,100,null,30]
["FI",{"$f":"B$17","v":6},{"$f":"C$17","v":"General Liability"},{"$f":"D$17","v":"EU"},null,50,null,150,null,50,null,150,null,15,null,100,null,100,null,30]
["FI",{"$f":"B$18","v":7},{"$f":"C$18","v":"Other Non-Life"},{"$f":"D$18","v":"EU"},null,50,null,150,null,50,null,150,null,15,null,100,null,100,null,30]
["FI","Total",null,null,{"$f":"SUM(E51:E57)","v":0},350,0,1050,0,350,0,1050,0,105,0,700,0,700,0,210]
[]
[]
[null,{"$f":"_IncPP_PY","v":"Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2023)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,null,"Duration","Discount effect if all",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Search Value","Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E64+1","v":2024},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,{"$f":"AK64+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"\"payments are in \" & sst_curr","v":"payments are in CHF"}]
["PY_PP",{"$f":"B$12","v":1},{"$f":"C$12","v":"Accident and Health"},{"$f":"D$12","v":"EU"},0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E65>0,SUMPRODUCT(E65:BB65,$E$63:$BB$63)/SUM(E65:BB65)+1,0)","v":2.5},{"$f":"IFERROR(SUMPRODUCT(($E65:$BB65)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG65,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF65,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH65=0,1,SUMPRODUCT($E65:$BB65,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG65,INDEX(NL_Non_CH_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B65,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E65:$BB65)","v":1}]
["PY_PP",{"$f":"B$13","v":2},{"$f":"C$13","v":"Motor"},{"$f":"D$13","v":"EU"},0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,0,1,0,1]
["PY_PP",{"$f":"B$14","v":3},{"$f":"C$14","v":"Marine, Aviation and Other Transport"},{"$f":"D$14","v":"EU"},0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,0,1,0,1]
["PY_PP",{"$f":"B$15","v":4},{"$f":"C$15","v":"Property"},{"$f":"D$15","v":"EU"},0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,0,1,0,1]
["PY_PP",{"$f":"B$16","v":5},{"$f":"C$16","v":"Financial Losses"},{"$f":"D$16","v":"EU"},0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,0,1,0,1]
["PY_PP",{"$f":"B$17","v":6},{"$f":"C$17","v":"General Liability"},{"$f":"D$17","v":"EU"},0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,0,1,{"$error":"#N/A"},1]
["PY_PP",{"$f":"B$18","v":7},{"$f":"C$18","v":"Other Non-Life"},{"$f":"D$18","v":"EU"},0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,0,1,{"$error":"#N/A"},1]
["PY_PP","Total",null,null,{"$f":"IFERROR(SUMPRODUCT(E65:E71,$G$12:$G$18)/VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK65:AK71,$G$12:$G$18)/VLOOKUP(\"Total\",NL_Non_CH_Direct_PY_Inputs,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(SUMPRODUCT(BE$65:BE$71,$G$12:$G$18)/SUM($G$12:$G$18),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$65:BF$71,$F$12:$F$18)/SUM($F$12:$F$18),SUMPRODUCT(BF$65:BF$71,$E$12:$E$18)/SUM($E$12:$E$18)),1)","v":1},null,0]
[]
[]
[null,{"$f":"_IncPP_CY","v":"Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2023)"}]
[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 if all",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Search Value","Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E78+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK78+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"\"payments are in \" & sst_curr","v":"payments are in CHF"}]
["CY_PP",{"$f":"B$12","v":1},{"$f":"C$12","v":"Accident and Health"},{"$f":"D$12","v":"EU"},0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E79>0,SUMPRODUCT(E79:BB79,$E$77:$BB$77)/SUM(E79:BB79)+1,0)","v":3},{"$f":"IFERROR(SUMPRODUCT(($E79:$BB79)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG79,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF79,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH79=0,1,SUMPRODUCT($E79:$BB79,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG79,INDEX(NL_Non_CH_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B79,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E79:$BB79)","v":1}]
["CY_PP",{"$f":"B$13","v":2},{"$f":"C$13","v":"Motor"},{"$f":"D$13","v":"EU"},0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,1,0,1]
["CY_PP",{"$f":"B$14","v":3},{"$f":"C$14","v":"Marine, Aviation and Other Transport"},{"$f":"D$14","v":"EU"},0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,1,0,1]
["CY_PP",{"$f":"B$15","v":4},{"$f":"C$15","v":"Property"},{"$f":"D$15","v":"EU"},0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,1,0,1]
["CY_PP",{"$f":"B$16","v":5},{"$f":"C$16","v":"Financial Losses"},{"$f":"D$16","v":"EU"},0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,1,0,1]
["CY_PP",{"$f":"B$17","v":6},{"$f":"C$17","v":"General Liability"},{"$f":"D$17","v":"EU"},0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,1,{"$error":"#N/A"},1]
["CY_PP",{"$f":"B$18","v":7},{"$f":"C$18","v":"Other Non-Life"},{"$f":"D$18","v":"EU"},0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,1,{"$error":"#N/A"},1]
["CY_PP","Total",null,null,{"$f":"IFERROR(SUMPRODUCT(E79:E85,$R$51:$R$57)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AK79:AK85,$R$51:$R$57)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$79:BE$85,$R$51:$R$57,$BF$79:$BF$85)/SUMPRODUCT($BF$79:$BF$85,$R$51:$R$57),SUMPRODUCT(BE$79:BE$85,$Q$51:$Q$57)/SUMPRODUCT($BF$79:$BF$85,$Q$51:$Q$57)),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$79:BF$85,$R$51:$R$57)/SUM($R$51:$R$57),SUMPRODUCT(BF$79:BF$85,$Q$51:$Q$57)/SUM($Q$51:$Q$57)),1)","v":1},null,0]
[]
[]
[null,{"$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 2023)"}]
[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 if all",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Search Value","Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E92+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK92+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"\"payments are in \" & sst_curr","v":"payments are in CHF"}]
["URR_1PP",{"$f":"B$12","v":1},{"$f":"C$12","v":"Accident and Health"},{"$f":"D$12","v":"EU"},null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F93>0,SUMPRODUCT(F93:BB93,$F$91:$BB$91)/SUM(F93:BB93)+1,0)","v":4},{"$f":"IFERROR(SUMPRODUCT(($E93:$BB93)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG93,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF93,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH93=0,1,SUMPRODUCT($E93:$BB93,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG93,INDEX(NL_Non_CH_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B93,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E93:$BB93)","v":1}]
["URR_1PP",{"$f":"B$13","v":2},{"$f":"C$13","v":"Motor"},{"$f":"D$13","v":"EU"},null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,1,0,1]
["URR_1PP",{"$f":"B$14","v":3},{"$f":"C$14","v":"Marine, Aviation and Other Transport"},{"$f":"D$14","v":"EU"},null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,1,0,1]
["URR_1PP",{"$f":"B$15","v":4},{"$f":"C$15","v":"Property"},{"$f":"D$15","v":"EU"},null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,1,0,1]
["URR_1PP",{"$f":"B$16","v":5},{"$f":"C$16","v":"Financial Losses"},{"$f":"D$16","v":"EU"},null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,1,0,1]
["URR_1PP",{"$f":"B$17","v":6},{"$f":"C$17","v":"General Liability"},{"$f":"D$17","v":"EU"},null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,1,{"$error":"#N/A"},1]
["URR_1PP",{"$f":"B$18","v":7},{"$f":"C$18","v":"Other Non-Life"},{"$f":"D$18","v":"EU"},null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,1,{"$error":"#N/A"},1]
["URR_1PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F93:F99,$T$51:$T$57)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL93:AL99,$T$51:$T$57)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$93:BE$99,$T$51:$T$57,$BF$93:$BF$99)/SUMPRODUCT($BF$93:$BF$99,$T$51:$T$57),SUMPRODUCT(BE$93:BE$99,$S$51:$S$57)/SUMPRODUCT($BF$93:$BF$99,$S$51:$S$57)),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$93:BF$99,$T$51:$T$57)/SUM($T$51:$T$57),SUMPRODUCT(BF$93:BF$99,$S$51:$S$57)/SUM($S$51:$S$57)),1)","v":1},null,{"$f":"SUM($F100:$BB100)","v":0}]
[]
[]
[null,{"$f":"_IncEP_URR","v":"Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)"}]
[null,null,null,null,{"$f":"_DevYr","v":"Abwicklungsjahr"}]
[null,{"$f":"_number","v":"Nr."},{"$f":"_segment","v":"Segment"},{"$f":"_region","v":"Region"},0,1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E106+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
["URR_EP",{"$f":"B$12","v":1},{"$f":"C$12","v":"Accident and Health"},{"$f":"D$12","v":"EU"},null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F107:$O107)","v":1}]
["URR_EP",{"$f":"B$13","v":2},{"$f":"C$13","v":"Motor"},{"$f":"D$13","v":"EU"},null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["URR_EP",{"$f":"B$14","v":3},{"$f":"C$14","v":"Marine, Aviation and Other Transport"},{"$f":"D$14","v":"EU"},null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["URR_EP",{"$f":"B$15","v":4},{"$f":"C$15","v":"Property"},{"$f":"D$15","v":"EU"},null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["URR_EP",{"$f":"B$16","v":5},{"$f":"C$16","v":"Financial Losses"},{"$f":"D$16","v":"EU"},null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["URR_EP",{"$f":"B$17","v":6},{"$f":"C$17","v":"General Liability"},{"$f":"D$17","v":"EU"},null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["URR_EP",{"$f":"B$18","v":7},{"$f":"C$18","v":"Other Non-Life"},{"$f":"D$18","v":"EU"},null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["URR_EP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F107:F113,$J$51:$J$57)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,{"$f":"_IncPP_URR","v":"Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)"}]
[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 if all",{"$f":"_Inflation_Factor","v":"Inflationsfaktor (Gesamteffekt)"},"Search Value","Check Total"]
[null,null,null,null,{"$f":"current_year","v":2023},{"$f":"E120+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK120+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,"[yr]",{"$f":"\"payments are in \" & sst_curr","v":"payments are in CHF"}]
["URR_PP",{"$f":"B$12","v":1},{"$f":"C$12","v":"Accident and Health"},{"$f":"D$12","v":"EU"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:F$107,N(IF({1},F$119-$F$119:F$119+1))),$F$93:F$93),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:G$107,N(IF({1},G$119-$F$119:G$119+1))),$F$93:G$93),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:H$107,N(IF({1},H$119-$F$119:H$119+1))),$F$93:H$93),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:I$107,N(IF({1},I$119-$F$119:I$119+1))),$F$93:I$93),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:J$107,N(IF({1},J$119-$F$119:J$119+1))),$F$93:J$93),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:K$107,N(IF({1},K$119-$F$119:K$119+1))),$F$93:K$93),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:L$107,N(IF({1},L$119-$F$119:L$119+1))),$F$93:L$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:M$107,N(IF({1},M$119-$F$119:M$119+1))),$F$93:M$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:N$107,N(IF({1},N$119-$F$119:N$119+1))),$F$93:N$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:O$107,N(IF({1},O$119-$F$119:O$119+1))),$F$93:O$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:P$107,N(IF({1},P$119-$F$119:P$119+1))),$F$93:P$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:Q$107,N(IF({1},Q$119-$F$119:Q$119+1))),$F$93:Q$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:R$107,N(IF({1},R$119-$F$119:R$119+1))),$F$93:R$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:S$107,N(IF({1},S$119-$F$119:S$119+1))),$F$93:S$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:T$107,N(IF({1},T$119-$F$119:T$119+1))),$F$93:T$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:U$107,N(IF({1},U$119-$F$119:U$119+1))),$F$93:U$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:V$107,N(IF({1},V$119-$F$119:V$119+1))),$F$93:V$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:W$107,N(IF({1},W$119-$F$119:W$119+1))),$F$93:W$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:X$107,N(IF({1},X$119-$F$119:X$119+1))),$F$93:X$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:Y$107,N(IF({1},Y$119-$F$119:Y$119+1))),$F$93:Y$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:Z$107,N(IF({1},Z$119-$F$119:Z$119+1))),$F$93:Z$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AA$107,N(IF({1},AA$119-$F$119:AA$119+1))),$F$93:AA$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AB$107,N(IF({1},AB$119-$F$119:AB$119+1))),$F$93:AB$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AC$107,N(IF({1},AC$119-$F$119:AC$119+1))),$F$93:AC$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AD$107,N(IF({1},AD$119-$F$119:AD$119+1))),$F$93:AD$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AE$107,N(IF({1},AE$119-$F$119:AE$119+1))),$F$93:AE$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AF$107,N(IF({1},AF$119-$F$119:AF$119+1))),$F$93:AF$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AG$107,N(IF({1},AG$119-$F$119:AG$119+1))),$F$93:AG$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AH$107,N(IF({1},AH$119-$F$119:AH$119+1))),$F$93:AH$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AI$107,N(IF({1},AI$119-$F$119:AI$119+1))),$F$93:AI$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AJ$107,N(IF({1},AJ$119-$F$119:AJ$119+1))),$F$93:AJ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AK$107,N(IF({1},AK$119-$F$119:AK$119+1))),$F$93:AK$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AL$107,N(IF({1},AL$119-$F$119:AL$119+1))),$F$93:AL$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AM$107,N(IF({1},AM$119-$F$119:AM$119+1))),$F$93:AM$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AN$107,N(IF({1},AN$119-$F$119:AN$119+1))),$F$93:AN$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AO$107,N(IF({1},AO$119-$F$119:AO$119+1))),$F$93:AO$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AP$107,N(IF({1},AP$119-$F$119:AP$119+1))),$F$93:AP$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AQ$107,N(IF({1},AQ$119-$F$119:AQ$119+1))),$F$93:AQ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AR$107,N(IF({1},AR$119-$F$119:AR$119+1))),$F$93:AR$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AS$107,N(IF({1},AS$119-$F$119:AS$119+1))),$F$93:AS$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AT$107,N(IF({1},AT$119-$F$119:AT$119+1))),$F$93:AT$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AU$107,N(IF({1},AU$119-$F$119:AU$119+1))),$F$93:AU$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AV$107,N(IF({1},AV$119-$F$119:AV$119+1))),$F$93:AV$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AW$107,N(IF({1},AW$119-$F$119:AW$119+1))),$F$93:AW$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AX$107,N(IF({1},AX$119-$F$119:AX$119+1))),$F$93:AX$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AY$107,N(IF({1},AY$119-$F$119:AY$119+1))),$F$93:AY$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:AZ$107,N(IF({1},AZ$119-$F$119:AZ$119+1))),$F$93:AZ$93),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$107:BA$107,N(IF({1},BA$119-$F$119:BA$119+1))),$F$93:BA$93),0)","v":0},{"$f":"IF(SUM($F121:$BA121)=0,0,1-SUM($F121:$BA121))","v":1.1102230246251565E-16},null,{"$f":"IF(F121>0,SUMPRODUCT(F121:BB121,$F$119:$BB$119)/SUM(F121:BB121)+1,0)","v":4.5000000000000053},{"$f":"IFERROR(SUMPRODUCT(($E121:$BB121)*(OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG121,INDEX(NL_Non_CH_Infl_Factors,,1),0),3),0,0,1,50))/BF121,discount_factors_sst_curr),0)","v":0},{"$f":"IFERROR(IF($BH121=0,1,SUMPRODUCT($E121:$BB121,OFFSET(INDEX(NL_Non_CH_Infl_Factors,MATCH($BG121,INDEX(NL_Non_CH_Infl_Factors,,1),0),4),0,0,1,50))),1)","v":1},{"$f":"VLOOKUP($B121,NL_Non_CH_Direct_PY_Inputs,13,FALSE)","v":0},{"$f":"SUM($E121:$BB121)","v":1}]
["URR_PP",{"$f":"B$13","v":2},{"$f":"C$13","v":"Motor"},{"$f":"D$13","v":"EU"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:F$108,N(IF({1},F$119-$F$119:F$119+1))),$F$94:F$94),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:G$108,N(IF({1},G$119-$F$119:G$119+1))),$F$94:G$94),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:H$108,N(IF({1},H$119-$F$119:H$119+1))),$F$94:H$94),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:I$108,N(IF({1},I$119-$F$119:I$119+1))),$F$94:I$94),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:J$108,N(IF({1},J$119-$F$119:J$119+1))),$F$94:J$94),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:K$108,N(IF({1},K$119-$F$119:K$119+1))),$F$94:K$94),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:L$108,N(IF({1},L$119-$F$119:L$119+1))),$F$94:L$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:M$108,N(IF({1},M$119-$F$119:M$119+1))),$F$94:M$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:N$108,N(IF({1},N$119-$F$119:N$119+1))),$F$94:N$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:O$108,N(IF({1},O$119-$F$119:O$119+1))),$F$94:O$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:P$108,N(IF({1},P$119-$F$119:P$119+1))),$F$94:P$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:Q$108,N(IF({1},Q$119-$F$119:Q$119+1))),$F$94:Q$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:R$108,N(IF({1},R$119-$F$119:R$119+1))),$F$94:R$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:S$108,N(IF({1},S$119-$F$119:S$119+1))),$F$94:S$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:T$108,N(IF({1},T$119-$F$119:T$119+1))),$F$94:T$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:U$108,N(IF({1},U$119-$F$119:U$119+1))),$F$94:U$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:V$108,N(IF({1},V$119-$F$119:V$119+1))),$F$94:V$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:W$108,N(IF({1},W$119-$F$119:W$119+1))),$F$94:W$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:X$108,N(IF({1},X$119-$F$119:X$119+1))),$F$94:X$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:Y$108,N(IF({1},Y$119-$F$119:Y$119+1))),$F$94:Y$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:Z$108,N(IF({1},Z$119-$F$119:Z$119+1))),$F$94:Z$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AA$108,N(IF({1},AA$119-$F$119:AA$119+1))),$F$94:AA$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AB$108,N(IF({1},AB$119-$F$119:AB$119+1))),$F$94:AB$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AC$108,N(IF({1},AC$119-$F$119:AC$119+1))),$F$94:AC$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AD$108,N(IF({1},AD$119-$F$119:AD$119+1))),$F$94:AD$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AE$108,N(IF({1},AE$119-$F$119:AE$119+1))),$F$94:AE$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AF$108,N(IF({1},AF$119-$F$119:AF$119+1))),$F$94:AF$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AG$108,N(IF({1},AG$119-$F$119:AG$119+1))),$F$94:AG$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AH$108,N(IF({1},AH$119-$F$119:AH$119+1))),$F$94:AH$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AI$108,N(IF({1},AI$119-$F$119:AI$119+1))),$F$94:AI$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AJ$108,N(IF({1},AJ$119-$F$119:AJ$119+1))),$F$94:AJ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AK$108,N(IF({1},AK$119-$F$119:AK$119+1))),$F$94:AK$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AL$108,N(IF({1},AL$119-$F$119:AL$119+1))),$F$94:AL$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AM$108,N(IF({1},AM$119-$F$119:AM$119+1))),$F$94:AM$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AN$108,N(IF({1},AN$119-$F$119:AN$119+1))),$F$94:AN$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AO$108,N(IF({1},AO$119-$F$119:AO$119+1))),$F$94:AO$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AP$108,N(IF({1},AP$119-$F$119:AP$119+1))),$F$94:AP$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AQ$108,N(IF({1},AQ$119-$F$119:AQ$119+1))),$F$94:AQ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AR$108,N(IF({1},AR$119-$F$119:AR$119+1))),$F$94:AR$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AS$108,N(IF({1},AS$119-$F$119:AS$119+1))),$F$94:AS$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AT$108,N(IF({1},AT$119-$F$119:AT$119+1))),$F$94:AT$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AU$108,N(IF({1},AU$119-$F$119:AU$119+1))),$F$94:AU$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AV$108,N(IF({1},AV$119-$F$119:AV$119+1))),$F$94:AV$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AW$108,N(IF({1},AW$119-$F$119:AW$119+1))),$F$94:AW$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AX$108,N(IF({1},AX$119-$F$119:AX$119+1))),$F$94:AX$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AY$108,N(IF({1},AY$119-$F$119:AY$119+1))),$F$94:AY$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:AZ$108,N(IF({1},AZ$119-$F$119:AZ$119+1))),$F$94:AZ$94),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$108:BA$108,N(IF({1},BA$119-$F$119:BA$119+1))),$F$94:BA$94),0)","v":0},1.1102230246251565E-16,null,4.5000000000000053,0,1,0,1]
["URR_PP",{"$f":"B$14","v":3},{"$f":"C$14","v":"Marine, Aviation and Other Transport"},{"$f":"D$14","v":"EU"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:F$109,N(IF({1},F$119-$F$119:F$119+1))),$F$95:F$95),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:G$109,N(IF({1},G$119-$F$119:G$119+1))),$F$95:G$95),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:H$109,N(IF({1},H$119-$F$119:H$119+1))),$F$95:H$95),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:I$109,N(IF({1},I$119-$F$119:I$119+1))),$F$95:I$95),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:J$109,N(IF({1},J$119-$F$119:J$119+1))),$F$95:J$95),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:K$109,N(IF({1},K$119-$F$119:K$119+1))),$F$95:K$95),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:L$109,N(IF({1},L$119-$F$119:L$119+1))),$F$95:L$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:M$109,N(IF({1},M$119-$F$119:M$119+1))),$F$95:M$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:N$109,N(IF({1},N$119-$F$119:N$119+1))),$F$95:N$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:O$109,N(IF({1},O$119-$F$119:O$119+1))),$F$95:O$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:P$109,N(IF({1},P$119-$F$119:P$119+1))),$F$95:P$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:Q$109,N(IF({1},Q$119-$F$119:Q$119+1))),$F$95:Q$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:R$109,N(IF({1},R$119-$F$119:R$119+1))),$F$95:R$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:S$109,N(IF({1},S$119-$F$119:S$119+1))),$F$95:S$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:T$109,N(IF({1},T$119-$F$119:T$119+1))),$F$95:T$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:U$109,N(IF({1},U$119-$F$119:U$119+1))),$F$95:U$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:V$109,N(IF({1},V$119-$F$119:V$119+1))),$F$95:V$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:W$109,N(IF({1},W$119-$F$119:W$119+1))),$F$95:W$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:X$109,N(IF({1},X$119-$F$119:X$119+1))),$F$95:X$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:Y$109,N(IF({1},Y$119-$F$119:Y$119+1))),$F$95:Y$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:Z$109,N(IF({1},Z$119-$F$119:Z$119+1))),$F$95:Z$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AA$109,N(IF({1},AA$119-$F$119:AA$119+1))),$F$95:AA$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AB$109,N(IF({1},AB$119-$F$119:AB$119+1))),$F$95:AB$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AC$109,N(IF({1},AC$119-$F$119:AC$119+1))),$F$95:AC$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AD$109,N(IF({1},AD$119-$F$119:AD$119+1))),$F$95:AD$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AE$109,N(IF({1},AE$119-$F$119:AE$119+1))),$F$95:AE$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AF$109,N(IF({1},AF$119-$F$119:AF$119+1))),$F$95:AF$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AG$109,N(IF({1},AG$119-$F$119:AG$119+1))),$F$95:AG$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AH$109,N(IF({1},AH$119-$F$119:AH$119+1))),$F$95:AH$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AI$109,N(IF({1},AI$119-$F$119:AI$119+1))),$F$95:AI$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AJ$109,N(IF({1},AJ$119-$F$119:AJ$119+1))),$F$95:AJ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AK$109,N(IF({1},AK$119-$F$119:AK$119+1))),$F$95:AK$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AL$109,N(IF({1},AL$119-$F$119:AL$119+1))),$F$95:AL$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AM$109,N(IF({1},AM$119-$F$119:AM$119+1))),$F$95:AM$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AN$109,N(IF({1},AN$119-$F$119:AN$119+1))),$F$95:AN$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AO$109,N(IF({1},AO$119-$F$119:AO$119+1))),$F$95:AO$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AP$109,N(IF({1},AP$119-$F$119:AP$119+1))),$F$95:AP$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AQ$109,N(IF({1},AQ$119-$F$119:AQ$119+1))),$F$95:AQ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AR$109,N(IF({1},AR$119-$F$119:AR$119+1))),$F$95:AR$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AS$109,N(IF({1},AS$119-$F$119:AS$119+1))),$F$95:AS$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AT$109,N(IF({1},AT$119-$F$119:AT$119+1))),$F$95:AT$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AU$109,N(IF({1},AU$119-$F$119:AU$119+1))),$F$95:AU$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AV$109,N(IF({1},AV$119-$F$119:AV$119+1))),$F$95:AV$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AW$109,N(IF({1},AW$119-$F$119:AW$119+1))),$F$95:AW$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AX$109,N(IF({1},AX$119-$F$119:AX$119+1))),$F$95:AX$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AY$109,N(IF({1},AY$119-$F$119:AY$119+1))),$F$95:AY$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:AZ$109,N(IF({1},AZ$119-$F$119:AZ$119+1))),$F$95:AZ$95),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$109:BA$109,N(IF({1},BA$119-$F$119:BA$119+1))),$F$95:BA$95),0)","v":0},1.1102230246251565E-16,null,4.5000000000000053,0,1,0,1]
["URR_PP",{"$f":"B$15","v":4},{"$f":"C$15","v":"Property"},{"$f":"D$15","v":"EU"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:F$110,N(IF({1},F$119-$F$119:F$119+1))),$F$96:F$96),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:G$110,N(IF({1},G$119-$F$119:G$119+1))),$F$96:G$96),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:H$110,N(IF({1},H$119-$F$119:H$119+1))),$F$96:H$96),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:I$110,N(IF({1},I$119-$F$119:I$119+1))),$F$96:I$96),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:J$110,N(IF({1},J$119-$F$119:J$119+1))),$F$96:J$96),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:K$110,N(IF({1},K$119-$F$119:K$119+1))),$F$96:K$96),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:L$110,N(IF({1},L$119-$F$119:L$119+1))),$F$96:L$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:M$110,N(IF({1},M$119-$F$119:M$119+1))),$F$96:M$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:N$110,N(IF({1},N$119-$F$119:N$119+1))),$F$96:N$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:O$110,N(IF({1},O$119-$F$119:O$119+1))),$F$96:O$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:P$110,N(IF({1},P$119-$F$119:P$119+1))),$F$96:P$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:Q$110,N(IF({1},Q$119-$F$119:Q$119+1))),$F$96:Q$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:R$110,N(IF({1},R$119-$F$119:R$119+1))),$F$96:R$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:S$110,N(IF({1},S$119-$F$119:S$119+1))),$F$96:S$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:T$110,N(IF({1},T$119-$F$119:T$119+1))),$F$96:T$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:U$110,N(IF({1},U$119-$F$119:U$119+1))),$F$96:U$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:V$110,N(IF({1},V$119-$F$119:V$119+1))),$F$96:V$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:W$110,N(IF({1},W$119-$F$119:W$119+1))),$F$96:W$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:X$110,N(IF({1},X$119-$F$119:X$119+1))),$F$96:X$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:Y$110,N(IF({1},Y$119-$F$119:Y$119+1))),$F$96:Y$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:Z$110,N(IF({1},Z$119-$F$119:Z$119+1))),$F$96:Z$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AA$110,N(IF({1},AA$119-$F$119:AA$119+1))),$F$96:AA$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AB$110,N(IF({1},AB$119-$F$119:AB$119+1))),$F$96:AB$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AC$110,N(IF({1},AC$119-$F$119:AC$119+1))),$F$96:AC$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AD$110,N(IF({1},AD$119-$F$119:AD$119+1))),$F$96:AD$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AE$110,N(IF({1},AE$119-$F$119:AE$119+1))),$F$96:AE$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AF$110,N(IF({1},AF$119-$F$119:AF$119+1))),$F$96:AF$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AG$110,N(IF({1},AG$119-$F$119:AG$119+1))),$F$96:AG$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AH$110,N(IF({1},AH$119-$F$119:AH$119+1))),$F$96:AH$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AI$110,N(IF({1},AI$119-$F$119:AI$119+1))),$F$96:AI$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AJ$110,N(IF({1},AJ$119-$F$119:AJ$119+1))),$F$96:AJ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AK$110,N(IF({1},AK$119-$F$119:AK$119+1))),$F$96:AK$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AL$110,N(IF({1},AL$119-$F$119:AL$119+1))),$F$96:AL$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AM$110,N(IF({1},AM$119-$F$119:AM$119+1))),$F$96:AM$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AN$110,N(IF({1},AN$119-$F$119:AN$119+1))),$F$96:AN$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AO$110,N(IF({1},AO$119-$F$119:AO$119+1))),$F$96:AO$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AP$110,N(IF({1},AP$119-$F$119:AP$119+1))),$F$96:AP$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AQ$110,N(IF({1},AQ$119-$F$119:AQ$119+1))),$F$96:AQ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AR$110,N(IF({1},AR$119-$F$119:AR$119+1))),$F$96:AR$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AS$110,N(IF({1},AS$119-$F$119:AS$119+1))),$F$96:AS$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AT$110,N(IF({1},AT$119-$F$119:AT$119+1))),$F$96:AT$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AU$110,N(IF({1},AU$119-$F$119:AU$119+1))),$F$96:AU$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AV$110,N(IF({1},AV$119-$F$119:AV$119+1))),$F$96:AV$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AW$110,N(IF({1},AW$119-$F$119:AW$119+1))),$F$96:AW$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AX$110,N(IF({1},AX$119-$F$119:AX$119+1))),$F$96:AX$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AY$110,N(IF({1},AY$119-$F$119:AY$119+1))),$F$96:AY$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:AZ$110,N(IF({1},AZ$119-$F$119:AZ$119+1))),$F$96:AZ$96),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$110:BA$110,N(IF({1},BA$119-$F$119:BA$119+1))),$F$96:BA$96),0)","v":0},1.1102230246251565E-16,null,4.5000000000000053,0,1,0,1]
["URR_PP",{"$f":"B$16","v":5},{"$f":"C$16","v":"Financial Losses"},{"$f":"D$16","v":"EU"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:F$111,N(IF({1},F$119-$F$119:F$119+1))),$F$97:F$97),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:G$111,N(IF({1},G$119-$F$119:G$119+1))),$F$97:G$97),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:H$111,N(IF({1},H$119-$F$119:H$119+1))),$F$97:H$97),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:I$111,N(IF({1},I$119-$F$119:I$119+1))),$F$97:I$97),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:J$111,N(IF({1},J$119-$F$119:J$119+1))),$F$97:J$97),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:K$111,N(IF({1},K$119-$F$119:K$119+1))),$F$97:K$97),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:L$111,N(IF({1},L$119-$F$119:L$119+1))),$F$97:L$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:M$111,N(IF({1},M$119-$F$119:M$119+1))),$F$97:M$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:N$111,N(IF({1},N$119-$F$119:N$119+1))),$F$97:N$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:O$111,N(IF({1},O$119-$F$119:O$119+1))),$F$97:O$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:P$111,N(IF({1},P$119-$F$119:P$119+1))),$F$97:P$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:Q$111,N(IF({1},Q$119-$F$119:Q$119+1))),$F$97:Q$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:R$111,N(IF({1},R$119-$F$119:R$119+1))),$F$97:R$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:S$111,N(IF({1},S$119-$F$119:S$119+1))),$F$97:S$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:T$111,N(IF({1},T$119-$F$119:T$119+1))),$F$97:T$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:U$111,N(IF({1},U$119-$F$119:U$119+1))),$F$97:U$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:V$111,N(IF({1},V$119-$F$119:V$119+1))),$F$97:V$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:W$111,N(IF({1},W$119-$F$119:W$119+1))),$F$97:W$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:X$111,N(IF({1},X$119-$F$119:X$119+1))),$F$97:X$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:Y$111,N(IF({1},Y$119-$F$119:Y$119+1))),$F$97:Y$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:Z$111,N(IF({1},Z$119-$F$119:Z$119+1))),$F$97:Z$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AA$111,N(IF({1},AA$119-$F$119:AA$119+1))),$F$97:AA$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AB$111,N(IF({1},AB$119-$F$119:AB$119+1))),$F$97:AB$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AC$111,N(IF({1},AC$119-$F$119:AC$119+1))),$F$97:AC$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AD$111,N(IF({1},AD$119-$F$119:AD$119+1))),$F$97:AD$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AE$111,N(IF({1},AE$119-$F$119:AE$119+1))),$F$97:AE$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AF$111,N(IF({1},AF$119-$F$119:AF$119+1))),$F$97:AF$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AG$111,N(IF({1},AG$119-$F$119:AG$119+1))),$F$97:AG$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AH$111,N(IF({1},AH$119-$F$119:AH$119+1))),$F$97:AH$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AI$111,N(IF({1},AI$119-$F$119:AI$119+1))),$F$97:AI$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AJ$111,N(IF({1},AJ$119-$F$119:AJ$119+1))),$F$97:AJ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AK$111,N(IF({1},AK$119-$F$119:AK$119+1))),$F$97:AK$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AL$111,N(IF({1},AL$119-$F$119:AL$119+1))),$F$97:AL$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AM$111,N(IF({1},AM$119-$F$119:AM$119+1))),$F$97:AM$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AN$111,N(IF({1},AN$119-$F$119:AN$119+1))),$F$97:AN$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AO$111,N(IF({1},AO$119-$F$119:AO$119+1))),$F$97:AO$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AP$111,N(IF({1},AP$119-$F$119:AP$119+1))),$F$97:AP$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AQ$111,N(IF({1},AQ$119-$F$119:AQ$119+1))),$F$97:AQ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AR$111,N(IF({1},AR$119-$F$119:AR$119+1))),$F$97:AR$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AS$111,N(IF({1},AS$119-$F$119:AS$119+1))),$F$97:AS$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AT$111,N(IF({1},AT$119-$F$119:AT$119+1))),$F$97:AT$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AU$111,N(IF({1},AU$119-$F$119:AU$119+1))),$F$97:AU$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AV$111,N(IF({1},AV$119-$F$119:AV$119+1))),$F$97:AV$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AW$111,N(IF({1},AW$119-$F$119:AW$119+1))),$F$97:AW$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AX$111,N(IF({1},AX$119-$F$119:AX$119+1))),$F$97:AX$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AY$111,N(IF({1},AY$119-$F$119:AY$119+1))),$F$97:AY$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:AZ$111,N(IF({1},AZ$119-$F$119:AZ$119+1))),$F$97:AZ$97),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$111:BA$111,N(IF({1},BA$119-$F$119:BA$119+1))),$F$97:BA$97),0)","v":0},1.1102230246251565E-16,null,4.5000000000000053,0,1,0,1]
["URR_PP",{"$f":"B$17","v":6},{"$f":"C$17","v":"General Liability"},{"$f":"D$17","v":"EU"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:F$112,N(IF({1},F$119-$F$119:F$119+1))),$F$98:F$98),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:G$112,N(IF({1},G$119-$F$119:G$119+1))),$F$98:G$98),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:H$112,N(IF({1},H$119-$F$119:H$119+1))),$F$98:H$98),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:I$112,N(IF({1},I$119-$F$119:I$119+1))),$F$98:I$98),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:J$112,N(IF({1},J$119-$F$119:J$119+1))),$F$98:J$98),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:K$112,N(IF({1},K$119-$F$119:K$119+1))),$F$98:K$98),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:L$112,N(IF({1},L$119-$F$119:L$119+1))),$F$98:L$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:M$112,N(IF({1},M$119-$F$119:M$119+1))),$F$98:M$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:N$112,N(IF({1},N$119-$F$119:N$119+1))),$F$98:N$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:O$112,N(IF({1},O$119-$F$119:O$119+1))),$F$98:O$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:P$112,N(IF({1},P$119-$F$119:P$119+1))),$F$98:P$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:Q$112,N(IF({1},Q$119-$F$119:Q$119+1))),$F$98:Q$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:R$112,N(IF({1},R$119-$F$119:R$119+1))),$F$98:R$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:S$112,N(IF({1},S$119-$F$119:S$119+1))),$F$98:S$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:T$112,N(IF({1},T$119-$F$119:T$119+1))),$F$98:T$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:U$112,N(IF({1},U$119-$F$119:U$119+1))),$F$98:U$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:V$112,N(IF({1},V$119-$F$119:V$119+1))),$F$98:V$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:W$112,N(IF({1},W$119-$F$119:W$119+1))),$F$98:W$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:X$112,N(IF({1},X$119-$F$119:X$119+1))),$F$98:X$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:Y$112,N(IF({1},Y$119-$F$119:Y$119+1))),$F$98:Y$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:Z$112,N(IF({1},Z$119-$F$119:Z$119+1))),$F$98:Z$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AA$112,N(IF({1},AA$119-$F$119:AA$119+1))),$F$98:AA$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AB$112,N(IF({1},AB$119-$F$119:AB$119+1))),$F$98:AB$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AC$112,N(IF({1},AC$119-$F$119:AC$119+1))),$F$98:AC$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AD$112,N(IF({1},AD$119-$F$119:AD$119+1))),$F$98:AD$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AE$112,N(IF({1},AE$119-$F$119:AE$119+1))),$F$98:AE$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AF$112,N(IF({1},AF$119-$F$119:AF$119+1))),$F$98:AF$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AG$112,N(IF({1},AG$119-$F$119:AG$119+1))),$F$98:AG$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AH$112,N(IF({1},AH$119-$F$119:AH$119+1))),$F$98:AH$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AI$112,N(IF({1},AI$119-$F$119:AI$119+1))),$F$98:AI$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AJ$112,N(IF({1},AJ$119-$F$119:AJ$119+1))),$F$98:AJ$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AK$112,N(IF({1},AK$119-$F$119:AK$119+1))),$F$98:AK$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AL$112,N(IF({1},AL$119-$F$119:AL$119+1))),$F$98:AL$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AM$112,N(IF({1},AM$119-$F$119:AM$119+1))),$F$98:AM$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AN$112,N(IF({1},AN$119-$F$119:AN$119+1))),$F$98:AN$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AO$112,N(IF({1},AO$119-$F$119:AO$119+1))),$F$98:AO$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AP$112,N(IF({1},AP$119-$F$119:AP$119+1))),$F$98:AP$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AQ$112,N(IF({1},AQ$119-$F$119:AQ$119+1))),$F$98:AQ$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AR$112,N(IF({1},AR$119-$F$119:AR$119+1))),$F$98:AR$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AS$112,N(IF({1},AS$119-$F$119:AS$119+1))),$F$98:AS$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AT$112,N(IF({1},AT$119-$F$119:AT$119+1))),$F$98:AT$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AU$112,N(IF({1},AU$119-$F$119:AU$119+1))),$F$98:AU$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AV$112,N(IF({1},AV$119-$F$119:AV$119+1))),$F$98:AV$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AW$112,N(IF({1},AW$119-$F$119:AW$119+1))),$F$98:AW$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AX$112,N(IF({1},AX$119-$F$119:AX$119+1))),$F$98:AX$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AY$112,N(IF({1},AY$119-$F$119:AY$119+1))),$F$98:AY$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:AZ$112,N(IF({1},AZ$119-$F$119:AZ$119+1))),$F$98:AZ$98),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$112:BA$112,N(IF({1},BA$119-$F$119:BA$119+1))),$F$98:BA$98),0)","v":0},1.1102230246251565E-16,null,4.5000000000000053,0,1,{"$error":"#N/A"},1]
["URR_PP",{"$f":"B$18","v":7},{"$f":"C$18","v":"Other Non-Life"},{"$f":"D$18","v":"EU"},null,{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:F$113,N(IF({1},F$119-$F$119:F$119+1))),$F$99:F$99),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:G$113,N(IF({1},G$119-$F$119:G$119+1))),$F$99:G$99),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:H$113,N(IF({1},H$119-$F$119:H$119+1))),$F$99:H$99),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:I$113,N(IF({1},I$119-$F$119:I$119+1))),$F$99:I$99),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:J$113,N(IF({1},J$119-$F$119:J$119+1))),$F$99:J$99),0)","v":0.2},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:K$113,N(IF({1},K$119-$F$119:K$119+1))),$F$99:K$99),0)","v":0.1},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:L$113,N(IF({1},L$119-$F$119:L$119+1))),$F$99:L$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:M$113,N(IF({1},M$119-$F$119:M$119+1))),$F$99:M$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:N$113,N(IF({1},N$119-$F$119:N$119+1))),$F$99:N$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:O$113,N(IF({1},O$119-$F$119:O$119+1))),$F$99:O$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:P$113,N(IF({1},P$119-$F$119:P$119+1))),$F$99:P$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:Q$113,N(IF({1},Q$119-$F$119:Q$119+1))),$F$99:Q$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:R$113,N(IF({1},R$119-$F$119:R$119+1))),$F$99:R$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:S$113,N(IF({1},S$119-$F$119:S$119+1))),$F$99:S$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:T$113,N(IF({1},T$119-$F$119:T$119+1))),$F$99:T$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:U$113,N(IF({1},U$119-$F$119:U$119+1))),$F$99:U$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:V$113,N(IF({1},V$119-$F$119:V$119+1))),$F$99:V$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:W$113,N(IF({1},W$119-$F$119:W$119+1))),$F$99:W$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:X$113,N(IF({1},X$119-$F$119:X$119+1))),$F$99:X$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:Y$113,N(IF({1},Y$119-$F$119:Y$119+1))),$F$99:Y$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:Z$113,N(IF({1},Z$119-$F$119:Z$119+1))),$F$99:Z$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AA$113,N(IF({1},AA$119-$F$119:AA$119+1))),$F$99:AA$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AB$113,N(IF({1},AB$119-$F$119:AB$119+1))),$F$99:AB$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AC$113,N(IF({1},AC$119-$F$119:AC$119+1))),$F$99:AC$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AD$113,N(IF({1},AD$119-$F$119:AD$119+1))),$F$99:AD$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AE$113,N(IF({1},AE$119-$F$119:AE$119+1))),$F$99:AE$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AF$113,N(IF({1},AF$119-$F$119:AF$119+1))),$F$99:AF$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AG$113,N(IF({1},AG$119-$F$119:AG$119+1))),$F$99:AG$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AH$113,N(IF({1},AH$119-$F$119:AH$119+1))),$F$99:AH$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AI$113,N(IF({1},AI$119-$F$119:AI$119+1))),$F$99:AI$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AJ$113,N(IF({1},AJ$119-$F$119:AJ$119+1))),$F$99:AJ$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AK$113,N(IF({1},AK$119-$F$119:AK$119+1))),$F$99:AK$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AL$113,N(IF({1},AL$119-$F$119:AL$119+1))),$F$99:AL$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AM$113,N(IF({1},AM$119-$F$119:AM$119+1))),$F$99:AM$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AN$113,N(IF({1},AN$119-$F$119:AN$119+1))),$F$99:AN$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AO$113,N(IF({1},AO$119-$F$119:AO$119+1))),$F$99:AO$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AP$113,N(IF({1},AP$119-$F$119:AP$119+1))),$F$99:AP$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AQ$113,N(IF({1},AQ$119-$F$119:AQ$119+1))),$F$99:AQ$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AR$113,N(IF({1},AR$119-$F$119:AR$119+1))),$F$99:AR$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AS$113,N(IF({1},AS$119-$F$119:AS$119+1))),$F$99:AS$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AT$113,N(IF({1},AT$119-$F$119:AT$119+1))),$F$99:AT$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AU$113,N(IF({1},AU$119-$F$119:AU$119+1))),$F$99:AU$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AV$113,N(IF({1},AV$119-$F$119:AV$119+1))),$F$99:AV$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AW$113,N(IF({1},AW$119-$F$119:AW$119+1))),$F$99:AW$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AX$113,N(IF({1},AX$119-$F$119:AX$119+1))),$F$99:AX$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AY$113,N(IF({1},AY$119-$F$119:AY$119+1))),$F$99:AY$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:AZ$113,N(IF({1},AZ$119-$F$119:AZ$119+1))),$F$99:AZ$99),0)","v":0},{"$f":"IFERROR( SUMPRODUCT( INDEX($F$113:BA$113,N(IF({1},BA$119-$F$119:BA$119+1))),$F$99:BA$99),0)","v":0},1.1102230246251565E-16,null,4.5000000000000053,0,1,{"$error":"#N/A"},1]
["URR_PP","Total",null,null,null,{"$f":"IFERROR(SUMPRODUCT(F121:F127,$T$51:$T$57)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(AL121:AL127,$T$51:$T$57)/VLOOKUP(\"Total\",NL_Non_CH_Direct_Financials_Inputs,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IFERROR(IF(Net,SUMPRODUCT(BE$121:BE$127,$T$51:$T$57,$BF$121:$BF$127)/SUMPRODUCT($BF$121:$BF$127,$T$51:$T$57),SUMPRODUCT(BE$121:BE$127,$S$51:$S$57)/SUMPRODUCT($BF$121:$BF$127,$S$51:$S$57)),0)","v":0},{"$f":"IFERROR(IF(Net,SUMPRODUCT(BF$121:BF$127,$T$51:$T$57)/SUM($T$51:$T$57),SUMPRODUCT(BF$121:BF$127,$S$51:$S$57)/SUM($S$51:$S$57)),1)","v":1},null,{"$f":"SUM($F128:$BB128)","v":0}]
[]
[]
[]
[null,{"$f":"_VU_CorrMatrix","v":"Unternehmensindividuelle Korrelationsmatrix"}]
[]
[null,{"$f":"_risk","v":"Risiko"},null,null,null,"PY",null,null,null,null,null,null,"CY",null,null,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$17","v":6},{"$f":"$B$18","v":7},{"$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$17","v":6},{"$f":"$B$18","v":7},{"$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$17","v":6},{"$f":"$B$18","v":7}]
[null,null,null,{"$f":"_segment","v":"Segment"},null,{"$f":"$C$12","v":"Accident and Health"},{"$f":"$C$13","v":"Motor"},{"$f":"$C$14","v":"Marine, Aviation and Other Transport"},{"$f":"$C$15","v":"Property"},{"$f":"$C$16","v":"Financial Losses"},{"$f":"$C$17","v":"General Liability"},{"$f":"$C$18","v":"Other Non-Life"},{"$f":"$C$12","v":"Accident and Health"},{"$f":"$C$13","v":"Motor"},{"$f":"$C$14","v":"Marine, Aviation and Other Transport"},{"$f":"$C$15","v":"Property"},{"$f":"$C$16","v":"Financial Losses"},{"$f":"$C$17","v":"General Liability"},{"$f":"$C$18","v":"Other Non-Life"},{"$f":"$C$12","v":"Accident and Health"},{"$f":"$C$13","v":"Motor"},{"$f":"$C$14","v":"Marine, Aviation and Other Transport"},{"$f":"$C$15","v":"Property"},{"$f":"$C$16","v":"Financial Losses"},{"$f":"$C$17","v":"General Liability"},{"$f":"$C$18","v":"Other Non-Life"}]
[null,null,null,null,{"$f":"_region","v":"Region"},{"$f":"$D$12","v":"EU"},{"$f":"$D$13","v":"EU"},{"$f":"$D$14","v":"EU"},{"$f":"$D$15","v":"EU"},{"$f":"$D$16","v":"EU"},{"$f":"$D$17","v":"EU"},{"$f":"$D$18","v":"EU"},{"$f":"$D$12","v":"EU"},{"$f":"$D$13","v":"EU"},{"$f":"$D$14","v":"EU"},{"$f":"$D$15","v":"EU"},{"$f":"$D$16","v":"EU"},{"$f":"$D$17","v":"EU"},{"$f":"$D$18","v":"EU"},{"$f":"$D$12","v":"EU"},{"$f":"$D$13","v":"EU"},{"$f":"$D$14","v":"EU"},{"$f":"$D$15","v":"EU"},{"$f":"$D$16","v":"EU"},{"$f":"$D$17","v":"EU"},{"$f":"$D$18","v":"EU"}]
[null,"PY",{"$f":"$B$12","v":1},{"$f":"$C$12","v":"Accident and Health"},{"$f":"$D$12","v":"EU"},{"$f":"_xlfn.MUNIT(21)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":"Motor"},{"$f":"$D$13","v":"EU"},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":"Marine, Aviation and Other Transport"},{"$f":"$D$14","v":"EU"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":"Property"},{"$f":"$D$15","v":"EU"},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":"Financial Losses"},{"$f":"$D$16","v":"EU"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$17","v":6},{"$f":"$C$17","v":"General Liability"},{"$f":"$D$17","v":"EU"},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$18","v":7},{"$f":"$C$18","v":"Other Non-Life"},{"$f":"$D$18","v":"EU"},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CY",{"$f":"$B$12","v":1},{"$f":"$C$12","v":"Accident and Health"},{"$f":"$D$12","v":"EU"},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":"Motor"},{"$f":"$D$13","v":"EU"},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":"Marine, Aviation and Other Transport"},{"$f":"$D$14","v":"EU"},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":"Property"},{"$f":"$D$15","v":"EU"},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":"Financial Losses"},{"$f":"$D$16","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$17","v":6},{"$f":"$C$17","v":"General Liability"},{"$f":"$D$17","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$B$18","v":7},{"$f":"$C$18","v":"Other Non-Life"},{"$f":"$D$18","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[null,"URR",{"$f":"$B$12","v":1},{"$f":"$C$12","v":"Accident and Health"},{"$f":"$D$12","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,null,{"$f":"$B$13","v":2},{"$f":"$C$13","v":"Motor"},{"$f":"$D$13","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0]
[null,null,{"$f":"$B$14","v":3},{"$f":"$C$14","v":"Marine, Aviation and Other Transport"},{"$f":"$D$14","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,{"$f":"$B$15","v":4},{"$f":"$C$15","v":"Property"},{"$f":"$D$15","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[null,null,{"$f":"$B$16","v":5},{"$f":"$C$16","v":"Financial Losses"},{"$f":"$D$16","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
[null,null,{"$f":"$B$17","v":6},{"$f":"$C$17","v":"General Liability"},{"$f":"$D$17","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[null,null,{"$f":"$B$18","v":7},{"$f":"$C$18","v":"Other Non-Life"},{"$f":"$D$18","v":"EU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]

{"sheet":"ValuesRI","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Names","index":24,"n_rows":333,"n_cols":5,"rows_kept":333,"cut":false,"hidden":false,"merged":[]}
["Counter","Name",".Names.Item(i).RefersToRange",".Names.Item(i).RefersToR1C1",".Names.Item(i).RefersTo"]
[1,"_AccMandatory","UVG","=Glossary!R101C3","=Glossary!$C$101"]
[2,"_AccMandatory_Annuities","UVG-Renten","=Glossary!R102C3","=Glossary!$C$102"]
[3,"_AccMandatory_noAnnuities","UVG, nicht verrentete Fälle","=Glossary!R103C3","=Glossary!$C$103"]
[4,"_AccOptional","Unfall ohne UVG","=Glossary!R104C3","=Glossary!$C$104"]
[5,"_Agg_claims","Für aggregierte Schäden","=Glossary!R223C3","=Glossary!$C$223"]
[6,"_All_LOBs","Alle Branchen","=Glossary!R167C3","=Glossary!$C$167"]
[7,"_All_LOBs_infl","Alle Branchen inflationiert","=Glossary!R168C3","=Glossary!$C$168"]
[8,"_Annual_projected_CoC","Projektion der jährlichen Kapitalkosten","=Glossary!R320C3","=Glossary!$C$320"]
[9,"_Applied","Verwendet","=Glossary!R294C3","=Glossary!$C$294"]
[10,"_AppliedInflFactors","Benutzte Inflationsfaktoren","=Glossary!R233C3","=Glossary!$C$233"]
[11,"_ARI_lookup","Inflationssegment für ActiveRI","=Glossary!R91C3","=Glossary!$C$91"]
[12,"_Attritional","Normalschäden","=Glossary!R138C3","=Glossary!$C$138"]
[13,"_Aviation","Luftfahrt","=Glossary!R108C3","=Glossary!$C$108"]
[14,"_base","Basis","=Glossary!R245C3","=Glossary!$C$245"]
[15,"_BE","Best Estimate","=Glossary!R220C3","=Glossary!$C$220"]
[16,"_caution",0,"=Intro_SR_2023_Stag_SM_Nonlife!R16C6","=Intro_SR_2023_Stag_SM_Nonlife!$F$16"]
[17,"_CautionMonoliner","Mietkautionsmonoliner","=Glossary!R110C3","=Glossary!$C$110"]
[18,"_CHF_TrueInterest","CHF-Kurve der realen Zinssätze","=Glossary!R63C3","=Glossary!$C$63"]
[19,"_CHF_TrueInterest_Diskont","Diskontfaktoren CHF-Realzinskurve","=Glossary!R64C3","=Glossary!$C$64"]
[20,"_Chng_interest_rates","Auslenkung der Zinsen","=Glossary!R242C3","=Glossary!$C$242"]
[21,"_Claims","Schäden","=Glossary!R145C3","=Glossary!$C$145"]
[22,"_CoC","Kapitalkostensatz","=Glossary!R318C3","=Glossary!$C$318"]
[23,"_CoCs","nominale zukünftige Kapitalkosten","=Glossary!R321C3","=Glossary!$C$321"]
[24,"_comment","Bemerkungen","=Glossary!R8C3","=Glossary!$C$8"]
[25,"_ConvidenceLevel","Konfidenzniveau","=Glossary!R66C3","=Glossary!$C$66"]
[26,"_Costs","Betriebs- und Verwaltungskosten","=Glossary!R183C3","=Glossary!$C$183"]
[27,"_CostsUPR","Betriebs- und Verwaltungskosten bezüglich unverdienter Prämie","=Glossary!R184C3","=Glossary!$C$184"]
[28,"_CPI_CH","Verbraucherpreisinflation CHF","=Glossary!R62C3","=Glossary!$C$62"]
[29,"_CPI_CH_chg","Modifikation der Verbraucherpreisinflation CHF","=Glossary!R78C3","=Glossary!$C$78"]
[30,"_CPI_EU_chg","Modifikation der Verbraucherpreisinflation EUR","=Glossary!R79C3","=Glossary!$C$79"]
[31,"_CreditRisk","Kreditrisiko","=Glossary!R32C3","=Glossary!$C$32"]
[32,"_CreditSurety","Finanz und Kaution","=Glossary!R109C3","=Glossary!$C$109"]
[33,"_CumPP","Kumulative Zahlungsmuster","=Glossary!R118C3","=Glossary!$C$118"]
[34,"_Currency","Währung","=Glossary!R65C3","=Glossary!$C$65"]
[35,"_CV","Variationskoeffizient","=Glossary!R137C3","=Glossary!$C$137"]
[36,"_CY_Attr","CY-Normalschäden","=Glossary!R194C3","=Glossary!$C$194"]
[37,"_CY_Attr_disc_distr","Normalschadenverteilung mit Diskonteffekt","=Glossary!R197C3","=Glossary!$C$197"]
[38,"_CY_Attr_distr","Normalschadenverteilung","=Glossary!R196C3","=Glossary!$C$196"]
[39,"_CY_Attr_No","CY: Erwartete Anzahl der Normalschäden","=Glossary!R195C3","=Glossary!$C$195"]
[40,"_CY_EL_disc_distr","eigene Jahreskumulschadenverteilung","=Glossary!R212C3","=Glossary!$C$212"]
[41,"_CY_EL_lwrBd","Marktgrossschadengrenze (untere Grenze der Paretoverteilung) ","=Glossary!R150C3","=Glossary!$C$150"]
[42,"_CY_EL_No_market","Erwartete Anzahl der Ereignisse (Marktgrossschäden) ","=Glossary!R148C3","=Glossary!$C$148"]
[43,"_CY_EL_uprBd","Obere Grenze der Paretoverteilung ","=Glossary!R151C3","=Glossary!$C$151"]
[44,"_CY_LargeLosses","CY-Grossschäden","=Glossary!R198C3","=Glossary!$C$198"]
[45,"_CY_LL_alpha","Einzelschadenverteilung: Paretoparameter","=Glossary!R208C3","=Glossary!$C$208"]
[46,"_CY_LL_alpha_default","Einzelschadenverteilung: Paretoparameter (SST-Defaultwert)","=Glossary!R207C3","=Glossary!$C$207"]
[47,"_CY_LL_disc_distr","Jahresgrossschadenverteilung mit Diskonteffekt","=Glossary!R206C3","=Glossary!$C$206"]
[48,"_CY_LL_distr","Jahresgrossschadenverteilung","=Glossary!R205C3","=Glossary!$C$205"]
[49,"_CY_LL_No","Erwartungswert der Anzahl Grossschäden","=Glossary!R200C3","=Glossary!$C$200"]
[50,"_CY_LL_No_default","Erwartungswert der Anzahl Grossschäden (SST-Defaultwert)","=Glossary!R199C3","=Glossary!$C$199"]
[51,"_CY_LL_PML","grösster möglicher Grossschaden (Einzel- bzw. Ereignisschaden PML)","=Glossary!R203C3","=Glossary!$C$203"]
[52,"_CY_LL_Threshold","CY: benutzte Grenze zwischen Gross- und Normalschäden","=Glossary!R232C3","=Glossary!$C$232"]
[53,"_CY_LL_Threshold_CH_Direct","CY: benutzte Grenze zwischen Gross- und Normalschäden (0.5, 1, 2 oder 5 Mio. CHF)","=Glossary!R202C3","=Glossary!$C$202"]
[54,"_data","Angaben","=Glossary!R9C3","=Glossary!$C$9"]
[55,"_Defaultparameter","SST-Standardwerte","=Glossary!R291C3","=Glossary!$C$291"]
[56,"_Description","Erläuterung","=Glossary!R113C3","=Glossary!$C$113"]
[57,"_DevYr","Abwicklungsjahr","=Glossary!R116C3","=Glossary!$C$116"]
[58,"_Difference","Differenzgrösse","=Glossary!R258C3","=Glossary!$C$258"]
[59,"_disc","diskontiert","=Glossary!R175C3","=Glossary!$C$175"]
[60,"_Diskontfaktoren","Diskontfaktoren auf Basis der risikolose Zinskurven r(t); Diskontfunktion n(t) = (1+r(t))^(-t)","=Glossary!R59C3","=Glossary!$C$59"]
[61,"_down","nach unten","=Glossary!R244C3","=Glossary!$C$244"]
[62,"_EPI","Verdiente Prämie","=Glossary!R181C3","=Glossary!$C$181"]
[63,"_ES","Risiko (Expected Shortfall)","=Glossary!R190C3","=Glossary!$C$190"]
[64,"_ES_AVO_param","Parameter für Elementarschadenversicherung","=Glossary!R141C3","=Glossary!$C$141"]
[65,"_ES_centred","Zentriertes Risiko (Expected Shortfall)","=Glossary!R191C3","=Glossary!$C$191"]
[66,"_ES_Factor","Expected-Shortfall-Faktor","=Glossary!R297C3","=Glossary!$C$297"]
[67,"_ES_LN","Expected Shortfall mit Lognormal-Verteilung","=Glossary!R296C3","=Glossary!$C$296"]
[68,"_ESP","Elementarschadenpool","=Glossary!R143C3","=Glossary!$C$143"]
[69,"_ESP_in_Parenthesis","(Elementarschadenpool)","=Glossary!R144C3","=Glossary!$C$144"]
[70,"_Estimation_Risk","Zufallsrisiko","=Glossary!R136C3","=Glossary!$C$136"]
[71,"_ESV","Elementarschadenversicherung ES-AVO","=Glossary!R142C3","=Glossary!$C$142"]
[72,"_Event","Kumulschäden","=Glossary!R140C3","=Glossary!$C$140"]
[73,"_EX","Erwartungswert","=Glossary!R188C3","=Glossary!$C$188"]
[74,"_EX_LN","Erwartungswert der Lognormalverteilung","=Glossary!R189C3","=Glossary!$C$189"]
[75,"_ExchangeRates","Wechselkurse per 31.12.2022","=Glossary!R60C3","=Glossary!$C$60"]
[76,"_ExpectedInc","Erwarteter aggregierter Schadenaufwand bezüglich verdienter Prämie","=Glossary!R186C3","=Glossary!$C$186"]
[77,"_ExpectedIncWP","Erwarteter aggregierter Schadenaufwand bezüglich geschriebener Prämie","=Glossary!R185C3","=Glossary!$C$185"]
[78,"_explanation","Erklärungen","=Glossary!R7C3","=Glossary!$C$7"]
[79,"Names!_FilterDatabase",null,"=Names!R1C1:R335C5","=Names!$A$1:$E$335"]
[80,"NL_Insurance_Risk_default!_FilterDatabase","ES-Pool","=NL_Insurance_Risk_default!R69C15","=NL_Insurance_Risk_default!$O$69"]
[81,"_Fire","Sach","=Glossary!R97C3","=Glossary!$C$97"]
[82,"_Fire_no_Elementar","Sach ohne Elementarschadenpool","=Glossary!R99C3","=Glossary!$C$99"]
[83,"_Fire_with_Elementar","Sach inkl. Elementarschadenpool","=Glossary!R98C3","=Glossary!$C$98"]
[84,"_for_single_risks","für Einzelschäden kleiner als","=Glossary!R146C3","=Glossary!$C$146"]
[85,"_forMarketRisk","...für die Berechnung des Zinsrisiko (Marktrisiko)","=Glossary!R253C3","=Glossary!$C$253"]
[86,"_ForOneAccYr_ex5b","für ein Schadenjahr (ausser 5b)","=Glossary!R120C3","=Glossary!$C$120"]
[87,"_forPYRisk","...für die Berechnung des Rückstellungsrisikos (Versicherungsrisiko)","=Glossary!R252C3","=Glossary!$C$252"]
[88,"_GL","Haftpflicht","=Glossary!R100C3","=Glossary!$C$100"]
[89,"_Glossary","Glossar: Deutsch - Französisch - Englisch","=Glossary!R54C3","=Glossary!$C$54"]
[90,"_gross","brutto","=Glossary!R165C3","=Glossary!$C$165"]
[91,"_GrossNet","Brutto- oder Nettomodellierung","=Glossary!R12C3","=Glossary!$C$12"]
[92,"_Health_Collective","Kollektivtaggeld","=Glossary!R105C3","=Glossary!$C$105"]
[93,"_Health_Individual","Einzelkranken","=Glossary!R106C3","=Glossary!$C$106"]
[94,"_IncEP_URR","Benutzte inkrementelle Earning Muster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)","=Glossary!R217C3","=Glossary!$C$217"]
[95,"_IncPP","Inkrementelle Zahlungsmuster","=Glossary!R117C3","=Glossary!$C$117"]
[96,"_IncPP_CY","Benutzte inkrementelle Abwicklungsmuster des aktuellen Anfalljahres (CY = current (accident) year, d.h. 2023)","=Glossary!R215C3","=Glossary!$C$215"]
[97,"_IncPP_PY","Benutzte inkrementelle Zahlungsmuster der vorjährigen Anfalljahre (PY = prior (accident) years, d.h. vor 2023)","=Glossary!R214C3","=Glossary!$C$214"]
[98,"_IncPP_URR","Benutzte inkrementelle Abwicklungsmuster der zukünftgen Anfalljahre (URR = claims for unexpired risks in future (accident) years, d.h. nach 2023)","=Glossary!R218C3","=Glossary!$C$218"]
[99,"_IncPP_URR_1yr","Benutzte inkrementelle Abwicklungsmuster für ein zukünftiges Anfalljahr (URR = claims for unexpired risks in one future (accident) year, d.h. nach 2023)","=Glossary!R216C3","=Glossary!$C$216"]
[100,"_infl"," inflationiert","=Glossary!R169C3","=Glossary!$C$169"]
[101,"_InflatedExposure","Inflationierte Exposure:","=Glossary!R288C3","=Glossary!$C$288"]
[102,"_Inflation_Factor","Inflationsfaktor (Gesamteffekt)","=Glossary!R126C3","=Glossary!$C$126"]
[103,"_Inflation_Factor_CY_default","Default Inflationsfaktor für CY ","=Glossary!R125C3","=Glossary!$C$125"]
[104,"_InflationFactors","Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro SST-Standardversicherungsbranche","=Glossary!R82C3","=Glossary!$C$82"]
[105,"_Inflationfactors_ARI","Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Aktive Rückversicherung","=Glossary!R88C3","=Glossary!$C$88"]
[106,"_Inflationfactors_NonCH","Inflationsfaktoren f_Infl(t) auf Basis der Deltainflationsparameter r_Infl(t) pro LOB für Nichtschweizer Direktgeschäft","=Glossary!R87C3","=Glossary!$C$87"]
[107,"_Inflationparameter","Inflation Parameter","=Glossary!R75C3","=Glossary!$C$75"]
[108,"_Inflationparameter2",null,"=Glossary!#REF!","=Glossary!#REF!"]
[109,"_Inflationrates","Delta Erwartete Inflationsraten (forward rates) per 31.12.2022","=Glossary!R76C3","=Glossary!$C$76"]
[110,"_Inflationrates_per_LOB","Delta Erwartete Inflationsraten (forward rates) pro SST-Standardversicherungsbranche per 31.12.2022","=Glossary!R83C3","=Glossary!$C$83"]
[111,"_Information","Nur zur Information","=Glossary!R249C3","=Glossary!$C$249"]
[112,"_input","Eingabe","=Glossary!R11C3","=Glossary!$C$11"]
[113,"_Input_Market_risk","Schadenversicherung: Eingaben für das Marktrisikostandardmodell und die Aggregation","=Glossary!R377C3","=Glossary!$C$377"]
[114,"_Inputparameter","Finanzvariablen und SST-Parameter","=Glossary!R57C3","=Glossary!$C$57"]
[115,"_inputs_results","Eingabegrössen und berechnete Grössen","=Glossary!R256C3","=Glossary!$C$256"]
[116,"_InsuranceResult","Erwartetes versicherungstechnisches Ergebnis","=Glossary!R313C3","=Glossary!$C$313"]
[117,"_interest_rates","Zinssätze","=Glossary!R246C3","=Glossary!$C$246"]
[118,"_InterimResults","Zwischenergebnisse für die SST-Berechnung","=Glossary!R251C3","=Glossary!$C$251"]
[119,"_KurzFrist","Kurzfristleistungen","=Glossary!R121C3","=Glossary!$C$121"]
[120,"_LangFrist","Langfristleistungen","=Glossary!R122C3","=Glossary!$C$122"]
[121,"_Large","Grossschäden","=Glossary!R139C3","=Glossary!$C$139"]
[122,"_Legal","Rechtsschutz","=Glossary!R111C3","=Glossary!$C$111"]
[123,"_list_of_sheets","Liste der Arbeitsblätter","=Glossary!R46C3","=Glossary!$C$46"]
[124,"_LN_Parameter","Parameter der Lognormalverteilung","=Glossary!R295C3","=Glossary!$C$295"]
[125,"_mandatory","Erforderliche Eingabe","=Glossary!R222C3","=Glossary!$C$222"]
[126,"_Marine","Transport","=Glossary!R107C3","=Glossary!$C$107"]
[127,"_Market","Branche / Mitgliedschaft","=Glossary!R211C3","=Glossary!$C$211"]
[128,"_MarketEvent","CY - marktweite Kumulschäden","=Glossary!R209C3","=Glossary!$C$209"]
[129,"_MarketRisk","Marktrisiko","=Glossary!R31C3","=Glossary!$C$31"]
[130,"_MarketShare","Marktanteil oder Poolanteil","=Glossary!R210C3","=Glossary!$C$210"]
[131,"_maturity","Fälligkeit (in Jahren)","=Glossary!R323C3","=Glossary!$C$323"]
[132,"_million","in Mio.","=Glossary!R16C3","=Glossary!$C$16"]
[133,"_Mix_per_LOB_CY","Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für CY","=Glossary!R85C3","=Glossary!$C$85"]
[134,"_Mix_per_LOB_PY","Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für PY","=Glossary!R84C3","=Glossary!$C$84"]
[135,"_Mix_per_LOB_URR","Gewichte der Inflationsparameter pro SST-Standardversicherungsbranche für URR","=Glossary!R86C3","=Glossary!$C$86"]
[136,"_MOD","MFK","=Glossary!R96C3","=Glossary!$C$96"]
[137,"_Model_risk","Modellrisiko","=Glossary!R134C3","=Glossary!$C$134"]
[138,"_MTPL","MFH","=Glossary!R95C3","=Glossary!$C$95"]
[139,"_MVM","Mindestbetrag","=Glossary!R317C3","=Glossary!$C$317"]
[140,"_net","netto","=Glossary!R166C3","=Glossary!$C$166"]
[141,"_NL_CH_Direct","Schweizer Direktgeschäft","=Glossary!R310C3","=Glossary!$C$310"]
[142,"_NL_Default_Parameter","Schadenversicherung: Default-Parameter","=Glossary!R132C3","=Glossary!$C$132"]
[143,"_NL_DefaultCorr","Schadenversicherung: Default-Korrelationsmatrix","=Glossary!R161C3","=Glossary!$C$161"]
[144,"_NL_Distr","Schadenversicherung: Verteilungen","=Glossary!R356C3","=Glossary!$C$356"]
[145,"_NL_IR","Schadenversicherung: Berechnung des Versicherungsrisikos für PY-Schäden, CY-Normalschäden und URR-Schäden","=Glossary!R287C3","=Glossary!$C$287"]
[146,"_NL_IR_default","Schadenversicherung: Versicherungsrisiko Default","=Glossary!R301C3","=Glossary!$C$301"]
[147,"_NL_LOB","Schadenversicherung: SST-Standardversicherungsbranchen","=Glossary!R94C3","=Glossary!$C$94"]
[148,"_NL_LOB_default","SST-Standardversicherungsbranche","=Glossary!R133C3","=Glossary!$C$133"]
[149,"_NL_MVM","Schadenversicherung: Mindestbetrag","=Glossary!R316C3","=Glossary!$C$316"]
[150,"_NL_Non_CH_Direct","Ausländ. Direktgeschäft","=Glossary!R311C3","=Glossary!$C$311"]
[151,"_NL_Result","Schadenversicherung: Erwartetes versicherungstechnisches Ergebnis","=Glossary!R309C3","=Glossary!$C$309"]
[152,"_NL_RI","Aktive Rückversicherung","=Glossary!R312C3","=Glossary!$C$312"]
[153,"_NL_Segments_active_RI","Schadenversicherung: Aktive Rückversicherung","=Glossary!R236C3","=Glossary!$C$236"]
[154,"_NL_Segments_CH_direct","Schadenversicherung: Schweizer Direktgeschäft (inklusive Geschäft, das innerhalb des Direktversicherungsabkommen und Elementarschadensversicherungsabkommen in Liechtenstein geschrieben wird)","=Glossary!R164C3","=Glossary!$C$164"]
[155,"_NL_Segments_Non_CH_direct","Schadenversicherung: Ausländisches Direktgeschäft","=Glossary!R231C3","=Glossary!$C$231"]
[156,"_NL_SST_Default_Runoff_Pattern","Schadenversicherung: Default-Zahlungsmuster","=Glossary!R115C3","=Glossary!$C$115"]
[157,"_NL_Tests","Schadenversicherung: Einige Konsistenzchecks","=Glossary!R468C3","=Glossary!$C$468"]
[158,"_NL_UVG","Schadenversicherung: UVG","=Glossary!R241C3","=Glossary!$C$241"]
[159,"_NL_UVG_BE","Marktkonsistenter Wert der UVG-Leistungen","=Glossary!R254C3","=Glossary!$C$254"]
[160,"_NL_UVG_Info","Verpflichtungen des UVG-Bestandes vor Berücksichtigung der Finanzierung der Teuerungszulagen gemäss Art. 90a UVG","=Glossary!R250C3","=Glossary!$C$250"]
[161,"_NL_UVG_Result","Verpflichtungen des UVG-Bestandes inkl. gesonderten Rückstellungen Art. 90a Abs.2 UVG (Teuerungsfonds)","=Glossary!R248C3","=Glossary!$C$248"]
[162,"_NL_UVG_SST_BS","Ergebnisse für die SST-Bilanz","=Glossary!R247C3","=Glossary!$C$247"]
[163,"_nominal","nominal","=Glossary!R173C3","=Glossary!$C$173"]
[164,"_Non_CH_lookup","Inflationssegment für Non_CH-Direct","=Glossary!R90C3","=Glossary!$C$90"]
[165,"_NoSegments","Anzahl Segmente","=Glossary!R170C3","=Glossary!$C$170"]
[166,"_number","Nr.","=Glossary!R48C3","=Glossary!$C$48"]
[167,"_optional","Optionale Eingabe","=Glossary!R221C3","=Glossary!$C$221"]
[168,"_Others","Andere","=Glossary!R112C3","=Glossary!$C$112"]
[169,"_Own_segments","Eigene Untersegmente","=Glossary!R171C3","=Glossary!$C$171"]
[170,"_Parameter_risk","Parameterrisiko","=Glossary!R135C3","=Glossary!$C$135"]
[171,"_parameters","Parameter","=Glossary!R10C3","=Glossary!$C$10"]
[172,"_PaymentPattern","Auszahlungsmuster","=Glossary!R380C3","=Glossary!$C$380"]
[173,"_payments_in","falls Zahlungen in ","=Glossary!R127C3","=Glossary!$C$127"]
[174,"_proposal","Vorschlag","=Glossary!R201C3","=Glossary!$C$201"]
[175,"_PV","Barwert","=Glossary!R257C3","=Glossary!$C$257"]
[176,"_PV_Factor","Barwertfaktor","=Glossary!R123C3","=Glossary!$C$123"]
[177,"_PV_Factor_Infl","adjustierter Barwertfaktor nach Inflation","=Glossary!R124C3","=Glossary!$C$124"]
[178,"_PV_of_CoC","Barwert zukünftiger Kapitalkosten","=Glossary!R322C3","=Glossary!$C$322"]
[179,"_PY_CY_URR_Risks","Rückstellungsrisiken und Kleinschäden","=Glossary!R289C3","=Glossary!$C$289"]
[180,"_PY_CY_URR_Risks_CH","Rückstellungsrisiken und Kleinschäden ohne Elementarschadenpool","=Glossary!R290C3","=Glossary!$C$290"]
[181,"_PY_distr","PY-Schadenverteilung mit Diskonteffekt","=Glossary!R179C3","=Glossary!$C$179"]
[182,"_PY_risk_used","für SST-Risikomessung benutzt, nicht diskontiert","=Glossary!R176C3","=Glossary!$C$176"]
[183,"_PY_risk_used_disc","für SST-Risikomessung benutzt, diskontiert","=Glossary!R178C3","=Glossary!$C$178"]
[184,"_PY_risk_used_infl","für SST-Risikomessung benutzt, nicht diskontiert, inflationiert","=Glossary!R177C3","=Glossary!$C$177"]
[185,"_region","Region","=Glossary!R237C3","=Glossary!$C$237"]
[186,"_Res_in","Eingangsschadenrückstellung (1.1.2023)","=Glossary!R187C3","=Glossary!$C$187"]
[187,"_Reserves_for_SST","Für Risikomessung verwendete Rückstellungen","=Glossary!R293C3","=Glossary!$C$293"]
[188,"_ResPP","Standardauszahlungsmuster der Rückstellungen","=Glossary!R119C3","=Glossary!$C$119"]
[189,"_risk","Risiko","=Glossary!R147C3","=Glossary!$C$147"]
[190,"_risk_disc","Risiko, mit Diskonteffekt","=Glossary!R299C3","=Glossary!$C$299"]
[191,"_risk_run_off","Risikoabwicklung","=Glossary!R324C3","=Glossary!$C$324"]
[192,"_RiskfreeRates","Risikolose Zinskurven r(t) per 31.12.2022","=Glossary!R58C3","=Glossary!$C$58"]
[193,"_S2.1","S2.1 Ausfall der Rückversicherer ","=Glossary!R379C3","=Glossary!$C$379"]
[194,"_ScaleParameter","Skalierungsparameter ","=Glossary!R149C3","=Glossary!$C$149"]
[195,"_Scenario","Szenario","=Glossary!R378C3","=Glossary!$C$378"]
[196,"_SD","Standardabweichung","=Glossary!R292C3","=Glossary!$C$292"]
[197,"_segment","Segment","=Glossary!R172C3","=Glossary!$C$172"]
[198,"_sheet","Tabellenblatt","=Glossary!R47C3","=Glossary!$C$47"]
[199,"_single_claims","Einzelschäden","=Glossary!R298C3","=Glossary!$C$298"]
[200,"_SST_currency","SST-Währung","=Glossary!R19C3","=Glossary!$C$19"]
[201,"_SST_template_name","SST-Template für die Schadenversicherung","=Glossary!R6C3","=Glossary!$C$6"]
[202,"_StandRe_g_factor","StandRe g Faktor pro LOB und Vertragstyp: proportional / nicht-proportional","=Glossary!R89C3","=Glossary!$C$89"]
[203,"_Sum_of_PV_of_CoC","Summe diskontierter zukünftiger Kapitalkosten","=Glossary!R319C3","=Glossary!$C$319"]
[204,"_titel","Titel","=Glossary!R49C3","=Glossary!$C$49"]
[205,"_TotalLoss","Gesamtschadenaufwand","=Glossary!R192C3","=Glossary!$C$192"]
[206,"_TotalLossURR","Erwarteter aggregierter Schadenaufwand bezüglich unverdienter Prämie","=Glossary!R193C3","=Glossary!$C$193"]
[207,"_treaty_type","Vertragsart: proportional / nicht proportional","=Glossary!R238C3","=Glossary!$C$238"]
[208,"_undisc","nicht diskontiert","=Glossary!R174C3","=Glossary!$C$174"]
[209,"_UnearnedPrem","Unverdiente Prämie","=Glossary!R182C3","=Glossary!$C$182"]
[210,"_up","nach oben","=Glossary!R243C3","=Glossary!$C$243"]
[211,"_Update","Aktualisierungsliste","=Glossary!R41C3","=Glossary!$C$41"]
[212,"_URR_disc_distr","URR-Schadenverteilung, Risiko mit Diskonteffekt","=Glossary!R213C3","=Glossary!$C$213"]
[213,"_URR_Option","URR-Modellierung:","=Glossary!R39C3","=Glossary!$C$39"]
[214,"_ValuesCH","Hilfsblatt: Sicherung der Eingabewerte aus NL_CH_Direct","=Glossary!R50C3","=Glossary!$C$50"]
[215,"_ValuesNonCH","Hilfsblatt: Sicherung der Eingabewerte aus NL_Non_CH_Direct","=Glossary!R51C3","=Glossary!$C$51"]
[216,"_ValuesRI","Hilfsblatt: Sicherung der Eingabewerte aus NL_Active_RI","=Glossary!R52C3","=Glossary!$C$52"]
[217,"_VU_CorrMatrix","Unternehmensindividuelle Korrelationsmatrix","=Glossary!R219C3","=Glossary!$C$219"]
[218,"_VU_name","Name der Versicherungsgesellschaft","=Glossary!R21C3","=Glossary!$C$21"]
[219,"_w.r.t.","bezüglich","=Glossary!R255C3","=Glossary!$C$255"]
[220,"_Wages_CH_chg","Modifikation der Lohnkosteninflation CHF","=Glossary!R80C3","=Glossary!$C$80"]
[221,"_Wages_EU_chg","Modifikation der Lohnkosteninflation EUR","=Glossary!R81C3","=Glossary!$C$81"]
[222,"_WP","Geschriebene Prämie","=Glossary!R180C3","=Glossary!$C$180"]
[223,"_xlfn.ANCHORARRAY",null,"=#NAME?","=#NAME?"]
[224,"_xlfn.IFERROR",null,"=#NAME?","=#NAME?"]
[225,"_xlfn.MUNIT",null,"=#NAME?","=#NAME?"]
[226,"_xlfn.SINGLE",null,"=#NAME?","=#NAME?"]
[227,"_year","Jahr","=Glossary!R77C3","=Glossary!$C$77"]
[228,"_YieldCurve","Zinskurve","=Glossary!R61C3","=Glossary!$C$61"]
[229,"alpha",0.01,"=Inputparam!R67C3","=Inputparam!$C$67"]
[230,"CHF",1,"=Inputparam!R53C3","=Inputparam!$C$53"]
[231,"CoC",0.06,"=Inputparam!R62C3","=Inputparam!$C$62"]
[232,"CurrencyRates",null,"=Inputparam!R53C3:R57C3","=Inputparam!$C$53:$C$57"]
[233,"current_year",2023,"=Intro_SR_2023_Stag_SM_Nonlife!R1C5","=Intro_SR_2023_Stag_SM_Nonlife!$E$1"]
[234,"CY_Correlation",null,"=NL_Default_Correlations!R20C20:R34C34","=NL_Default_Correlations!$T$20:$AH$34"]
[235,"discount_factors_sst_curr",null,"=NL_MVM!R20C4:R20C53","=NL_MVM!$D$20:$BA$20"]
[236,"ESP_ESAVO",1,"=Intro_SR_2023_Stag_SM_Nonlife!R14C6","=Intro_SR_2023_Stag_SM_Nonlife!$F$14"]
[237,"EUR",1.03752,"=Inputparam!R54C3","=Inputparam!$C$54"]
[238,"GBP",1.2332000000000001,"=Inputparam!R56C3","=Inputparam!$C$56"]
[239,"JPY",7.9229999999999995E-3,"=Inputparam!R57C3","=Inputparam!$C$57"]
[240,"Language","DE","=Intro_SR_2023_Stag_SM_Nonlife!R6C5","=Intro_SR_2023_Stag_SM_Nonlife!$E$6"]
[241,"name_of_insurer","Mustergesellschaft","=Intro_SR_2023_Stag_SM_Nonlife!R8C5","=Intro_SR_2023_Stag_SM_Nonlife!$E$8"]
[242,"ndis_alpha","Kumulative Verteilungsfunktion","=NL_Distributions!R15C4","=NL_Distributions!$D$15"]
[243,"Net",1,"=Intro_SR_2023_Stag_SM_Nonlife!R10C6","=Intro_SR_2023_Stag_SM_Nonlife!$F$10"]
[244,"NL_Active_RI_CY_Correlation",null,"=NL_Segments_active_RI!R116C10:R118C12","=NL_Segments_active_RI!$J$116:$L$118"]
[245,"NL_Active_RI_CY_Inputs",null,"=NL_Segments_active_RI!R21C2:R24C18","=NL_Segments_active_RI!$B$21:$R$24"]
[246,"NL_Active_RI_CY_Pattern",null,"=NL_Segments_active_RI!R69C2:R72C61","=NL_Segments_active_RI!$B$69:$BI$72"]
[247,"NL_Active_RI_Financials_Inputs",null,"=NL_Segments_active_RI!R39C2:R42C21","=NL_Segments_active_RI!$B$39:$U$42"]
[248,"NL_Active_RI_PY_Correlation",null,"=NL_Segments_active_RI!R113C7:R115C9","=NL_Segments_active_RI!$G$113:$I$115"]
[249,"NL_Active_RI_PY_CY_Correlation",null,"=NL_Segments_active_RI!R113C7:R118C12","=NL_Segments_active_RI!$G$113:$L$118"]
[250,"NL_Active_RI_PY_CY_URR_Correlation",null,"=NL_Segments_active_RI!R113C7:R121C15","=NL_Segments_active_RI!$G$113:$O$121"]
[251,"NL_Active_RI_PY_Inputs",null,"=NL_Segments_active_RI!R12C2:R15C15","=NL_Segments_active_RI!$B$12:$O$15"]
[252,"NL_Active_RI_PY_Pattern",null,"=NL_Segments_active_RI!R59C2:R62C61","=NL_Segments_active_RI!$B$59:$BI$62"]
[253,"NL_Active_RI_URR_1yr_Pattern",null,"=NL_Segments_active_RI!R79C2:R82C58","=NL_Segments_active_RI!$B$79:$BF$82"]
[254,"NL_Active_RI_URR_Correlation",null,"=NL_Segments_active_RI!R119C13:R121C15","=NL_Segments_active_RI!$M$119:$O$121"]
[255,"NL_Active_RI_URR_EarningPattern",null,"=NL_Segments_active_RI!R89C2:R92C16","=NL_Segments_active_RI!$B$89:$P$92"]
[256,"NL_Active_RI_URR_Inputs",null,"=NL_Segments_active_RI!R30C2:R33C8","=NL_Segments_active_RI!$B$30:$H$33"]
[257,"NL_Active_RI_URR_Pattern",null,"=NL_Segments_active_RI!R99C2:R102C61","=NL_Segments_active_RI!$B$99:$BI$102"]
[258,"NL_ActiveRI_Infl_Factors",null,"=NL_Segments_active_RI!R49C2:R52C60","=NL_Segments_active_RI!$B$49:$BH$52"]
[259,"NL_ARI_LOB_Liste",null,"=Inflationparam!R58C2:R71C2","=Inflationparam!$B$58:$B$71"]
[260,"NL_CH_CY_Correlation",null,"=NL_Segments_CH_direct!R232C21:R246C35","=NL_Segments_CH_direct!$U$232:$AI$246"]
[261,"NL_CH_Direct_CY_Inputs",null,"=NL_Segments_CH_direct!R44C2:R59C20","=NL_Segments_CH_direct!$B$44:$T$59"]
[262,"NL_CH_Direct_CY_Pattern",null,"=NL_Segments_CH_direct!R129C2:R144C60","=NL_Segments_CH_direct!$B$129:$BH$144"]
[263,"NL_CH_Direct_Financials_Inputs",null,"=NL_Segments_CH_direct!R86C2:R101C20","=NL_Segments_CH_direct!$B$86:$T$101"]
[264,"NL_CH_Direct_PY_Inputs",null,"=NL_Segments_CH_direct!R23C2:R38C13","=NL_Segments_CH_direct!$B$23:$M$38"]
[265,"NL_CH_Direct_PY_Pattern",null,"=NL_Segments_CH_direct!R107C2:R123C61","=NL_Segments_CH_direct!$B$107:$BI$123"]
[266,"NL_CH_Direct_URR_1yr_Pattern",null,"=NL_Segments_CH_direct!R150C2:R165C60","=NL_Segments_CH_direct!$B$150:$BH$165"]
[267,"NL_CH_Direct_URR_EarningPattern",null,"=NL_Segments_CH_direct!R171C2:R186C15","=NL_Segments_CH_direct!$B$171:$O$186"]
[268,"NL_CH_Direct_URR_Inputs",null,"=NL_Segments_CH_direct!R65C2:R80C7","=NL_Segments_CH_direct!$B$65:$G$80"]
[269,"NL_CH_Direct_URR_Pattern",null,"=NL_Segments_CH_direct!R192C2:R207C60","=NL_Segments_CH_direct!$B$192:$BH$207"]
[270,"NL_CH_PY_Correlation",null,"=NL_Segments_CH_direct!R217C6:R231C20","=NL_Segments_CH_direct!$F$217:$T$231"]
[271,"NL_CH_PY_CY_Correlation",null,"=NL_Segments_CH_direct!R217C6:R246C35","=NL_Segments_CH_direct!$F$217:$AI$246"]
[272,"NL_CH_PY_CY_URR_Correlation",null,"=NL_Segments_CH_direct!R217C6:R261C50","=NL_Segments_CH_direct!$F$217:$AX$261"]
[273,"NL_CH_URR_Correlation",null,"=NL_Segments_CH_direct!R247C36:R261C50","=NL_Segments_CH_direct!$AJ$247:$AX$261"]
[274,"NL_Distr_A1",null,"=NL_Distributions!R28C3:R5027C4","=NL_Distributions!$C$28:$D$5027"]
[275,"NL_Distr_A2",null,"=NL_Distributions!R28C9:R5027C10","=NL_Distributions!$I$28:$J$5027"]
[276,"NL_Distr_A3",null,"=NL_Distributions!R28C15:R5027C16","=NL_Distributions!$O$28:$P$5027"]
[277,"NL_Distr_A4",null,"=NL_Distributions!R28C21:R5027C22","=NL_Distributions!$U$28:$V$5027"]
[278,"NL_Distr_A5",null,"=NL_Distributions!R28C27:R5027C28","=NL_Distributions!$AA$28:$AB$5027"]
[279,"NL_Distr_A6",null,"=NL_Distributions!R28C33:R5027C34","=NL_Distributions!$AG$28:$AH$5027"]
[280,"NL_Distr_A7",null,"=NL_Distributions!R28C39:R5027C40","=NL_Distributions!$AM$28:$AN$5027"]
[281,"NL_Distr_B",null,"=NL_Distributions!R28C45:R5027C46","=NL_Distributions!$AS$28:$AT$5027"]
[282,"NL_ER_comments1",null,"=NL_ExpecdtRes!R10C3:R15C3","=NL_ExpecdtRes!$C$10:$C$15"]
[283,"NL_ER_comments2",null,"=NL_ExpecdtRes!R24C3:R29C3","=NL_ExpecdtRes!$C$24:$C$29"]
[284,"NL_ER_gross_disc",null,"=NL_ExpecdtRes!R13C4:R15C6","=NL_ExpecdtRes!$D$13:$F$15"]
[285,"NL_ER_gross_undisc",null,"=NL_ExpecdtRes!R27C4:R29C6","=NL_ExpecdtRes!$D$27:$F$29"]
[286,"NL_ER_net_disc",null,"=NL_ExpecdtRes!R13C8:R15C10","=NL_ExpecdtRes!$H$13:$J$15"]
[287,"NL_ER_net_undisc",null,"=NL_ExpecdtRes!R27C8:R29C10","=NL_ExpecdtRes!$H$27:$J$29"]
[288,"NL_InflationImpact_Default_CY",null,"=NL_SST_Default_Payment_Pattern!R34C1:R49C3","=NL_SST_Default_Payment_Pattern!$A$34:$C$49"]
[289,"NL_IR_Def_Distr",null,"=NL_Insurance_Risk_default!R69C16:R71C18","=NL_Insurance_Risk_default!$P$69:$R$71"]
[290,"NL_IR_Def_Shares",null,"=NL_Insurance_Risk_default!R69C14:R71C14","=NL_Insurance_Risk_default!$N$69:$N$71"]
[291,"NL_MVM_Comments",null,"=NL_MVM!R13C3:R16C4","=NL_MVM!$C$13:$D$16"]
[292,"NL_MVM_DecayFactors",null,"=NL_MVM!R51C4:R54C52","=NL_MVM!$D$51:$AZ$54"]
[293,"NL_MVM_opt_own_Calc",null,"=NL_MVM!R58C4:R64C52","=NL_MVM!$D$58:$AZ$64"]
[294,"NL_MVM_Scenarios",null,"=NL_MVM!R14C10:R16C10","=NL_MVM!$J$14:$J$16"]
[295,"NL_Non_CH_CY_Correlation",null,"='NL_Segments_Non-CH_direct'!R115C9:R117C11","='NL_Segments_Non-CH_direct'!$I$115:$K$117"]
[296,"NL_Non_CH_Direct_CY_Inputs",null,"='NL_Segments_Non-CH_direct'!R21C2:R24C18","='NL_Segments_Non-CH_direct'!$B$21:$R$24"]
[297,"NL_Non_CH_Direct_CY_Pattern",null,"='NL_Segments_Non-CH_direct'!R69C2:R72C60","='NL_Segments_Non-CH_direct'!$B$69:$BH$72"]
[298,"NL_Non_CH_Direct_Financials_Inputs",null,"='NL_Segments_Non-CH_direct'!R39C2:R42C20","='NL_Segments_Non-CH_direct'!$B$39:$T$42"]
[299,"NL_Non_CH_Direct_Inflation_Factors",null,"='NL_Segments_Non-CH_direct'!#REF!","='NL_Segments_Non-CH_direct'!#REF!"]
[300,"NL_Non_CH_Direct_PY_Inputs",null,"='NL_Segments_Non-CH_direct'!R12C2:R15C14","='NL_Segments_Non-CH_direct'!$B$12:$N$15"]
[301,"NL_Non_CH_Direct_PY_Pattern",null,"='NL_Segments_Non-CH_direct'!R59C2:R62C60","='NL_Segments_Non-CH_direct'!$B$59:$BH$62"]
[302,"NL_Non_CH_Direct_URR_1yr_Pattern",null,"='NL_Segments_Non-CH_direct'!R79C2:R82C60","='NL_Segments_Non-CH_direct'!$B$79:$BH$82"]
[303,"NL_Non_CH_Direct_URR_EarningPattern",null,"='NL_Segments_Non-CH_direct'!R89C2:R92C15","='NL_Segments_Non-CH_direct'!$B$89:$O$92"]
[304,"NL_Non_CH_Direct_URR_Inputs",null,"='NL_Segments_Non-CH_direct'!R30C2:R33C7","='NL_Segments_Non-CH_direct'!$B$30:$G$33"]
[305,"NL_Non_CH_Direct_URR_Pattern",null,"='NL_Segments_Non-CH_direct'!R99C2:R102C60","='NL_Segments_Non-CH_direct'!$B$99:$BH$102"]
[306,"NL_Non_CH_Direct_Used_Infl_Factors",null,"='NL_Segments_Non-CH_direct'!R49C2:R52C60","='NL_Segments_Non-CH_direct'!$B$49:$BH$52"]
[307,"NL_Non_CH_Infl_Factors",null,"=Inflationparam!R47C2:R53C53","=Inflationparam!$B$47:$BA$53"]
[308,"NL_Non_CH_LOB_Liste",null,"=Inflationparam!R47C2:R53C2","=Inflationparam!$B$47:$B$53"]
[309,"NL_Non_CH_PY_Correlation",null,"='NL_Segments_Non-CH_direct'!R112C6:R114C8","='NL_Segments_Non-CH_direct'!$F$112:$H$114"]
[310,"NL_Non_CH_PY_CY_Correlation",null,"='NL_Segments_Non-CH_direct'!R112C6:R117C11","='NL_Segments_Non-CH_direct'!$F$112:$K$117"]
[311,"NL_Non_CH_PY_CY_URR_Correlation",null,"='NL_Segments_Non-CH_direct'!R112C6:R120C14","='NL_Segments_Non-CH_direct'!$F$112:$N$120"]
[312,"NL_Non_CH_URR_Correlation",null,"='NL_Segments_Non-CH_direct'!R118C12:R120C14","='NL_Segments_Non-CH_direct'!$L$118:$N$120"]
[313,"NL_Param_ARI_Infl_Factors",null,"=Inflationparam!R58C2:R71C54","=Inflationparam!$B$58:$BB$71"]
[314,"NL_Param_CH_Direct_Infl_Factors",null,"=Inflationparam!R25C2:R39C53","=Inflationparam!$B$25:$BA$39"]
[315,"NL_UVG_BE_Grundrente",null,"=NL_UVG!R38C4","=NL_UVG!$D$38"]
[316,"NL_UVG_BE_KF",null,"=NL_UVG!R40C4","=NL_UVG!$D$40"]
[317,"NL_UVG_BE_LF",null,"=NL_UVG!R39C4","=NL_UVG!$D$39"]
[318,"NL_UVG_DK_Grundrente",null,"=NL_UVG!R37C3","=NL_UVG!$C$37"]
[319,"NL_UVG_DK_Teuerung",null,"=NL_UVG!R41C3","=NL_UVG!$C$41"]
[320,"NL_UVG_Pattern_KF",null,"=NL_UVG!R48C3:R48C52","=NL_UVG!$C$48:$AZ$48"]
[321,"NL_UVG_Pattern_LF",null,"=NL_UVG!R47C3:R47C52","=NL_UVG!$C$47:$AZ$47"]
[322,"NL_UVG_Res",null,"=NL_UVG!R22C1:R23C5","=NL_UVG!$A$22:$E$23"]
[323,"NL_UVG_TF",null,"=NL_UVG!R42C3","=NL_UVG!$C$42"]
[324,"list_of_sheets!Print_Area",null,"=list_of_sheets!R1C1:R33C4","=list_of_sheets!$A$1:$D$33"]
[325,"PY_Correlation",null,"=NL_Default_Correlations!R5C5:R19C19","=NL_Default_Correlations!$E$5:$S$19"]
[326,"PY_CY_Correlation",null,"=NL_Default_Correlations!R5C5:R34C34","=NL_Default_Correlations!$E$5:$AH$34"]
[327,"PY_CY_URR_Correlation",null,"=NL_Default_Correlations!R5C5:R49C49","=NL_Default_Correlations!$E$5:$AW$49"]
[328,"sst_curr","CHF","=Intro_SR_2023_Stag_SM_Nonlife!R12C5","=Intro_SR_2023_Stag_SM_Nonlife!$E$12"]
[329,"Translation",null,"=Glossary!C4:C7","=Glossary!$D:$G"]
[330,"Unit",null,"=\"in Mio. \"","=\"in Mio. \""]
[331,"URR_Correlation",null,"=NL_Default_Correlations!R35C35:R49C49","=NL_Default_Correlations!$AI$35:$AW$49"]
[332,"USD",0.91290000000000004,"=Inputparam!R55C3","=Inputparam!$C$55"]