Current template: page.php
Short Hand Logical IF Structure:
variable = logical expression ? True value : False value


$OCR => 0.06

RGDPt

EQUATION: var = (($RGDPt[getYear($y-1)] + $AGDPt[getYear($y)] - $AGDPt[getYear($y-1)]) * $GAt[getYear($y)]) + ($OCR * ($RDEFt[getYear($y-1)] - $ADEFt[getYear($y-1)]))
$RGDPt->2018
VALUES: 19896132.083862 = ((19178000 + 20103000 - 19178000) * 0.98970959975434) + (0.06 * (-855173 - -855173))
$RGDPt->2019
VALUES: 21171274.429257 = ((19896132.083862 + 21136000 - 20103000) * 1.0128932245332) + (0.06 * (-1457694.2307883 - -996000))
$RGDPt->2020
VALUES: 22079581.770869 = ((21171274.429257 + 22034000 - 21136000) * 1.0004129475637) + (0.06 * (-1478101.8582685 - -1498000))
$RGDPt->2021
VALUES: 22870205.909334 = ((22079581.770869 + 22872000 - 22034000) * 0.99851461369508) + (0.06 * (-1538239.9905122 - -1316000))
$RGDPt->2022
VALUES: 23696738.328739 = ((22870205.909334 + 23716000 - 22872000) * 0.9997302884887) + (0.06 * (-1645526.4379953 - -1461000))
$RGDPt->2023
VALUES: 24547306.427552 = ((23696738.328739 + 24621000 - 23716000) * 0.99808639576358) + (0.06 * (-1743565.1749709 - -1621000))
$RGDPt->2024
VALUES: 25399289.996068 = ((24547306.427552 + 25583000 - 24621000) * 0.99583547516708) + (0.06 * (-1721038.1899227 - -1658000))
$RGDPt->2025
VALUES: 26369724.601754 = ((25399289.996068 + 26595000 - 25583000) * 0.99860911040026) + (0.06 * (-1658503.4290535 - -1578000))
$RGDPt->2026
VALUES: 27367125.246479 = ((26369724.601754 + 27608000 - 26595000) * 0.9990827257229) + (0.06 * (-1309364.7726782 - -1468000))
$RGDPt->2027
VALUES: 28192002.735794 = ((27367125.246479 + 28677000 - 27608000) * 0.99068577181742) + (0.06 * (-1543365.8585139 - -1889000))
$RGDPt->2028
VALUES: 29254501.873548 = ((28192002.735794 + 29803000 - 28677000) * 0.99732765982639) + (0.06 * (-1395553.0954159 - -1643000))
$RGDPt->2029
VALUES: 30490067.54289 = ((29254501.873548 + 31039000 - 29803000) * 0.99915715854831) + (0.06 * (-1544927.8632821 - -1966000))
$RGDPt->2030
VALUES: 31757824.317456 = ((30490067.54289 + 32302000 - 31039000) * 0.99907639910629) + (0.06 * (-1256934.3978848 - -1825000))
$RGDPt->2031
VALUES: 33072844.791869 = ((31757824.317456 + 33580000 - 32302000) * 0.99976673304908) + (0.06 * (-1557555.9929563 - -2303000))
$RGDPt->2032
VALUES: 34491724.332735 = ((33072844.791869 + 34922000 - 33580000) * 1.0009423667421) + (0.06 * (-1614197.7383197 - -2355000))
$RGDPt->2033
VALUES: 35861540.394496 = ((34491724.332735 + 36300000 - 34922000) * 0.99815310836951) + (0.06 * (-1572274.0763475 - -2540000))
$RGDPt->2034
VALUES: 37339773.296604 = ((35861540.394496 + 37738000 - 36300000) * 0.99933382388419) + (0.06 * (-1376317.2491718 - -2461000))
$RGDPt->2035
VALUES: 38851534.432042 = ((37339773.296604 + 39227000 - 37738000) * 0.99843590394624) + (0.06 * (-1395448.8912784 - -2787000))
$RGDPt->2036
VALUES: 40446464.092662 = ((38851534.432042 + 40768000 - 39227000) * 0.99872804938736) + (0.06 * (-1487883.8410418 - -3243000))
$RGDPt->2037
VALUES: 42128237.112366 = ((40446464.092662 + 42377000 - 40768000) * 0.99939974926314) + (0.06 * (-1430385.9497617 - -3064000))
$RGDPt->2038
VALUES: 43881686.227588 = ((42128237.112366 + 44058000 - 42377000) * 0.99869131790874) + (0.06 * (-1392975.3456281 - -3556000))
$RGDPt->2039
VALUES: 45767943.503854 = ((43881686.227588 + 45806000 - 44058000) * 0.9997822376747) + (0.06 * (-1330104.9526333 - -3800000))
$RGDPt->2040
VALUES: 47683454.724408 = ((45767943.503854 + 47622000 - 45806000) * 0.9987558475087) + (0.06 * (-1256784.9598355 - -3902000))
$RGDPt->2041
VALUES: 49671487.243092 = ((47683454.724408 + 49508000 - 47622000) * 0.99820857510092) + (0.06 * (-1131458.7648166 - -4312000))
$RGDPt->2042
VALUES: 51820864.834148 = ((49671487.243092 + 51468000 - 49508000) * 0.99980022729341) + (0.06 * (-1097797.4498571 - -4426000))
$RGDPt->2043
VALUES: 53989575.147193 = ((51820864.834148 + 53504000 - 51468000) * 0.99829765652874) + (0.06 * (-960113.4120347 - -4700000))
$RGDPt->2044
VALUES: 56279482.016872 = ((53989575.147193 + 55621000 - 53504000) * 0.99879000447101) + (0.06 * (-806740.42076755 - -4820000))
$RGDPt->2045
VALUES: 58753482.095762 = ((56279482.016872 + 57823000 - 55621000) * 0.99942402657054) + (0.06 * (-739269.02253986 - -5834000))
$RGDPt->2046
VALUES: 61246627.235021 = ((58753482.095762 + 60117000 - 57823000) * 0.99842367775372) + (0.06 * (-503072.61056562 - -5426000))
$RGDPt->2047
VALUES: 63910299.330577 = ((61246627.235021 + 62510000 - 60117000) * 0.99854861478426) + (0.06 * (-287371.50566188 - -6338000))

AGDPt

EQUATION: var = ((($GDPt[getYear($y)]/$GDPt[getYear($y-1)]) - $GRCHG - $RECESSt[getYear($y)]) * $AGDPt[getYear($y-1)]) + $AGDPt[getYear($y-1)];
$AGDPt->2018
VALUES: 20103000(((20103000 / 19178000) - 1 - 0) * 19178000) + 19178000
$AGDPt->2019
VALUES: 21136000(((21136000 / 20103000) - 1 - 0) * 20103000) + 20103000
$AGDPt->2020
VALUES: 22034000(((22034000 / 21136000) - 1 - 0) * 21136000) + 21136000
$AGDPt->2021
VALUES: 22872000(((22872000 / 22034000) - 1 - 0) * 22034000) + 22034000
$AGDPt->2022
VALUES: 23716000(((23716000 / 22872000) - 1 - 0) * 22872000) + 22872000
$AGDPt->2023
VALUES: 24621000(((24621000 / 23716000) - 1 - 0) * 23716000) + 23716000
$AGDPt->2024
VALUES: 25583000(((25583000 / 24621000) - 1 - 0) * 24621000) + 24621000
$AGDPt->2025
VALUES: 26595000(((26595000 / 25583000) - 1 - 0) * 25583000) + 25583000
$AGDPt->2026
VALUES: 27608000(((27608000 / 26595000) - 1 - 0) * 26595000) + 26595000
$AGDPt->2027
VALUES: 28677000(((28677000 / 27608000) - 1 - 0) * 27608000) + 27608000
$AGDPt->2028
VALUES: 29803000(((29803000 / 28677000) - 1 - 0) * 28677000) + 28677000
$AGDPt->2029
VALUES: 31039000(((31039000 / 29803000) - 1 - 0) * 29803000) + 29803000
$AGDPt->2030
VALUES: 32302000(((32302000 / 31039000) - 1 - 0) * 31039000) + 31039000
$AGDPt->2031
VALUES: 33580000(((33580000 / 32302000) - 1 - 0) * 32302000) + 32302000
$AGDPt->2032
VALUES: 34922000(((34922000 / 33580000) - 1 - 0) * 33580000) + 33580000
$AGDPt->2033
VALUES: 36300000(((36300000 / 34922000) - 1 - 0) * 34922000) + 34922000
$AGDPt->2034
VALUES: 37738000(((37738000 / 36300000) - 1 - 0) * 36300000) + 36300000
$AGDPt->2035
VALUES: 39227000(((39227000 / 37738000) - 1 - 0) * 37738000) + 37738000
$AGDPt->2036
VALUES: 40768000(((40768000 / 39227000) - 1 - 0) * 39227000) + 39227000
$AGDPt->2037
VALUES: 42377000(((42377000 / 40768000) - 1 - 0) * 40768000) + 40768000
$AGDPt->2038
VALUES: 44058000(((44058000 / 42377000) - 1 - 0) * 42377000) + 42377000
$AGDPt->2039
VALUES: 45806000(((45806000 / 44058000) - 1 - 0) * 44058000) + 44058000
$AGDPt->2040
VALUES: 47622000(((47622000 / 45806000) - 1 - 0) * 45806000) + 45806000
$AGDPt->2041
VALUES: 49508000(((49508000 / 47622000) - 1 - 0) * 47622000) + 47622000
$AGDPt->2042
VALUES: 51468000(((51468000 / 49508000) - 1 - 0) * 49508000) + 49508000
$AGDPt->2043
VALUES: 53504000(((53504000 / 51468000) - 1 - 0) * 51468000) + 51468000
$AGDPt->2044
VALUES: 55621000(((55621000 / 53504000) - 1 - 0) * 53504000) + 53504000
$AGDPt->2045
VALUES: 57823000(((57823000 / 55621000) - 1 - 0) * 55621000) + 55621000
$AGDPt->2046
VALUES: 60117000(((60117000 / 57823000) - 1 - 0) * 57823000) + 57823000
$AGDPt->2047
VALUES: 62510000(((62510000 / 60117000) - 1 - 0) * 60117000) + 60117000

GAt

EQUATION: var =
if($EXOGTAXCHt[getYear($y)] == 0){
$GAt[getYear($y)] = ($RMTR * $ENDOGCHt[getYear($y)]) + 1;
}
else {
$GAt[getYear($y)] = (($RMTR * ($EXOGTAXCHt[getYear($y)] * -1)) + ($RMTR * $ENDOGCHt[getYear($y)])) + 1;}
$GAt->2018
VALUES: 0.98970959975434 =
if(0 == 0){
0.98970959975434 = (-1.21 * 0.0085044630129396) + 1;
}
else {
0.98970959975434 = ((-1.21 * (0* -1)) + (-1.21 * 0.0085044630129396)) + 1;
}
$GAt->2019
VALUES: 1.0128932245332 =
if(0 == 0){
1.0128932245332 = (-1.21 * -0.010655557465473) + 1;
}
else {
1.0128932245332 = ((-1.21 * (0* -1)) + (-1.21 * -0.010655557465473)) + 1;
}
$GAt->2020
VALUES: 1.0004129475637 =
if(0 == 0){
1.0004129475637 = (-1.21 * -0.00034127897827033) + 1;
}
else {
1.0004129475637 = ((-1.21 * (0* -1)) + (-1.21 * -0.00034127897827033)) + 1;
}
$GAt->2021
VALUES: 0.99851461369508 =
if(0 == 0){
0.99851461369508 = (-1.21 * 0.0012275919875387) + 1;
}
else {
0.99851461369508 = ((-1.21 * (0* -1)) + (-1.21 * 0.0012275919875387)) + 1;
}
$GAt->2022
VALUES: 0.9997302884887 =
if(0 == 0){
0.9997302884887 = (-1.21 * 0.00022290207545225) + 1;
}
else {
0.9997302884887 = ((-1.21 * (0* -1)) + (-1.21 * 0.00022290207545225)) + 1;
}
$GAt->2023
VALUES: 0.99808639576358 =
if(0 == 0){
0.99808639576358 = (-1.21 * 0.0015814911044779) + 1;
}
else {
0.99808639576358 = ((-1.21 * (0* -1)) + (-1.21 * 0.0015814911044779)) + 1;
}
$GAt->2024
VALUES: 0.99583547516708 =
if(0 == 0){
0.99583547516708 = (-1.21 * 0.0034417560602677) + 1;
}
else {
0.99583547516708 = ((-1.21 * (0* -1)) + (-1.21 * 0.0034417560602677)) + 1;
}
$GAt->2025
VALUES: 0.99860911040026 =
if(0 == 0){
0.99860911040026 = (-1.21 * 0.0011494955369715) + 1;
}
else {
0.99860911040026 = ((-1.21 * (0* -1)) + (-1.21 * 0.0011494955369715)) + 1;
}
$GAt->2026
VALUES: 0.9990827257229 =
if(0 == 0){
0.9990827257229 = (-1.21 * 0.00075807791496058) + 1;
}
else {
0.9990827257229 = ((-1.21 * (0* -1)) + (-1.21 * 0.00075807791496058)) + 1;
}
$GAt->2027
VALUES: 0.99068577181742 =
if(0 == 0){
0.99068577181742 = (-1.21 * 0.0076977092418017) + 1;
}
else {
0.99068577181742 = ((-1.21 * (0* -1)) + (-1.21 * 0.0076977092418017)) + 1;
}
$GAt->2028
VALUES: 0.99732765982639 =
if(0 == 0){
0.99732765982639 = (-1.21 * 0.0022085455980234) + 1;
}
else {
0.99732765982639 = ((-1.21 * (0* -1)) + (-1.21 * 0.0022085455980234)) + 1;
}
$GAt->2029
VALUES: 0.99915715854831 =
if(0 == 0){
0.99915715854831 = (-1.21 * 0.00069656318321162) + 1;
}
else {
0.99915715854831 = ((-1.21 * (0* -1)) + (-1.21 * 0.00069656318321162)) + 1;
}
$GAt->2030
VALUES: 0.99907639910629 =
if(0 == 0){
0.99907639910629 = (-1.21 * 0.00076330652372952) + 1;
}
else {
0.99907639910629 = ((-1.21 * (0* -1)) + (-1.21 * 0.00076330652372952)) + 1;
}
$GAt->2031
VALUES: 0.99976673304908 =
if(0 == 0){
0.99976673304908 = (-1.21 * 0.00019278260406289) + 1;
}
else {
0.99976673304908 = ((-1.21 * (0* -1)) + (-1.21 * 0.00019278260406289)) + 1;
}
$GAt->2032
VALUES: 1.0009423667421 =
if(0 == 0){
1.0009423667421 = (-1.21 * -0.00077881548930261) + 1;
}
else {
1.0009423667421 = ((-1.21 * (0* -1)) + (-1.21 * -0.00077881548930261)) + 1;
}
$GAt->2033
VALUES: 0.99815310836951 =
if(0 == 0){
0.99815310836951 = (-1.21 * 0.001526356719415) + 1;
}
else {
0.99815310836951 = ((-1.21 * (0* -1)) + (-1.21 * 0.001526356719415)) + 1;
}
$GAt->2034
VALUES: 0.99933382388419 =
if(0 == 0){
0.99933382388419 = (-1.21 * 0.0005505587733933) + 1;
}
else {
0.99933382388419 = ((-1.21 * (0* -1)) + (-1.21 * 0.0005505587733933)) + 1;
}
$GAt->2035
VALUES: 0.99843590394624 =
if(0 == 0){
0.99843590394624 = (-1.21 * 0.0012926413667433) + 1;
}
else {
0.99843590394624 = ((-1.21 * (0* -1)) + (-1.21 * 0.0012926413667433)) + 1;
}
$GAt->2036
VALUES: 0.99872804938736 =
if(0 == 0){
0.99872804938736 = (-1.21 * 0.0010511988534201) + 1;
}
else {
0.99872804938736 = ((-1.21 * (0* -1)) + (-1.21 * 0.0010511988534201)) + 1;
}
$GAt->2037
VALUES: 0.99939974926314 =
if(0 == 0){
0.99939974926314 = (-1.21 * 0.00049607498914223) + 1;
}
else {
0.99939974926314 = ((-1.21 * (0* -1)) + (-1.21 * 0.00049607498914223)) + 1;
}
$GAt->2038
VALUES: 0.99869131790874 =
if(0 == 0){
0.99869131790874 = (-1.21 * 0.0010815554473205) + 1;
}
else {
0.99869131790874 = ((-1.21 * (0* -1)) + (-1.21 * 0.0010815554473205)) + 1;
}
$GAt->2039
VALUES: 0.9997822376747 =
if(0 == 0){
0.9997822376747 = (-1.21 * 0.0001799688638876) + 1;
}
else {
0.9997822376747 = ((-1.21 * (0* -1)) + (-1.21 * 0.0001799688638876)) + 1;
}
$GAt->2040
VALUES: 0.9987558475087 =
if(0 == 0){
0.9987558475087 = (-1.21 * 0.0010282251994198) + 1;
}
else {
0.9987558475087 = ((-1.21 * (0* -1)) + (-1.21 * 0.0010282251994198)) + 1;
}
$GAt->2041
VALUES: 0.99820857510092 =
if(0 == 0){
0.99820857510092 = (-1.21 * 0.0014805164455179) + 1;
}
else {
0.99820857510092 = ((-1.21 * (0* -1)) + (-1.21 * 0.0014805164455179)) + 1;
}
$GAt->2042
VALUES: 0.99980022729341 =
if(0 == 0){
0.99980022729341 = (-1.21 * 0.00016510141040554) + 1;
}
else {
0.99980022729341 = ((-1.21 * (0* -1)) + (-1.21 * 0.00016510141040554)) + 1;
}
$GAt->2043
VALUES: 0.99829765652874 =
if(0 == 0){
0.99829765652874 = (-1.21 * 0.0014068954307963) + 1;
}
else {
0.99829765652874 = ((-1.21 * (0* -1)) + (-1.21 * 0.0014068954307963)) + 1;
}
$GAt->2044
VALUES: 0.99879000447101 =
if(0 == 0){
0.99879000447101 = (-1.21 * 0.00099999630495315) + 1;
}
else {
0.99879000447101 = ((-1.21 * (0* -1)) + (-1.21 * 0.00099999630495315)) + 1;
}
$GAt->2045
VALUES: 0.99942402657054 =
if(0 == 0){
0.99942402657054 = (-1.21 * 0.00047601109873013) + 1;
}
else {
0.99942402657054 = ((-1.21 * (0* -1)) + (-1.21 * 0.00047601109873013)) + 1;
}
$GAt->2046
VALUES: 0.99842367775372 =
if(0 == 0){
0.99842367775372 = (-1.21 * 0.0013027456580841) + 1;
}
else {
0.99842367775372 = ((-1.21 * (0* -1)) + (-1.21 * 0.0013027456580841)) + 1;
}
$GAt->2047
VALUES: 0.99854861478426 =
if(0 == 0){
0.99854861478426 = (-1.21 * 0.0011994919138344) + 1;
}
else {
0.99854861478426 = ((-1.21 * (0* -1)) + (-1.21 * 0.0011994919138344)) + 1;
}

RDEFt

EQUATION: var = $RTOTREVt[getYear($y)] - $RTOTSPt[getYear($y)];
$RDEFt->2018
VALUES: -1457694.2307883 = 3333569.7692117 - 4791264
$RDEFt->2019
VALUES: -1478101.8582685 = 3539992.8175012 - 5018094.6757697
$RDEFt->2020
VALUES: -1538239.9905122 = 3718973.2040704 - 5257213.1945826
$RDEFt->2021
VALUES: -1645526.4379953 = 3857239.7559629 - 5502766.1939582
$RDEFt->2022
VALUES: -1743565.1749709 = 4034117.1175835 - 5777682.2925544
$RDEFt->2023
VALUES: -1721038.1899227 = 4263403.1108845 - 5984441.3008073
$RDEFt->2024
VALUES: -1658503.4290535 = 4440572.9222579 - 6099076.3513114
$RDEFt->2025
VALUES: -1309364.7726782 = 4630224.8853175 - 5939589.6579957
$RDEFt->2026
VALUES: -1543365.8585139 = 5016021.3114515 - 6559387.1699654
$RDEFt->2027
VALUES: -1395553.0954159 = 5229473.4437729 - 6625026.5391888
$RDEFt->2028
VALUES: -1544927.8632821 = 5446939.2509946 - 6991867.1142767
$RDEFt->2029
VALUES: -1256934.3978848 = 5700264.3296506 - 6957198.7275354
$RDEFt->2030
VALUES: -1557555.9929563 = 5943399.8937303 - 7500955.8866866
$RDEFt->2031
VALUES: -1614197.7383197 = 6163745.1463308 - 7777942.8846505
$RDEFt->2032
VALUES: -1572274.0763475 = 6480826.645274 - 8053100.7216215
$RDEFt->2033
VALUES: -1376317.2491718 = 6757952.2827894 - 8134269.5319612
$RDEFt->2034
VALUES: -1395448.8912784 = 7084785.8194047 - 8480234.7106831
$RDEFt->2035
VALUES: -1487883.8410418 = 7412465.5245125 - 8900349.3655543
$RDEFt->2036
VALUES: -1430385.9497617 = 7736825.8648048 - 9167211.8145665
$RDEFt->2037
VALUES: -1392975.3456281 = 8104088.8383424 - 9497064.1839705
$RDEFt->2038
VALUES: -1330104.9526333 = 8449292.1816313 - 9779397.1342646
$RDEFt->2039
VALUES: -1256784.9598355 = 8859545.3353374 - 10116330.295173
$RDEFt->2040
VALUES: -1131458.7648166 = 9300937.2146523 - 10432395.979469
$RDEFt->2041
VALUES: -1097797.4498571 = 9696915.4376254 - 10794712.887483
$RDEFt->2042
VALUES: -960113.4120347 = 10189425.532889 - 11149538.944924
$RDEFt->2043
VALUES: -806740.42076755 = 10669843.767032 - 11476584.187799
$RDEFt->2044
VALUES: -739269.02253986 = 11149182.80105 - 11888451.82359
$RDEFt->2045
VALUES: -503072.61056562 = 11715832.617696 - 12218905.228262
$RDEFt->2046
VALUES: -287371.50566188 = 12286447.069186 - 12573818.574848
$RDEFt->2047
VALUES: -95133.895998344 = 12902177.653064 - 12997311.549062

RTOTSPt

EQUATION: var = $SSMEDSPt[getYear($y)] + $RGFSPwoINTt[getYear($y)] + $INTt[getYear($y)] + $KFXDEPt[getYear($y)] + $EFXDEPt[getYear($y)];
$RTOTSPt->2018
VALUES: 4791264 = 1591200 + 2284800 + 458304 + 0 + 456960
$RTOTSPt->2019
VALUES: 5018094.6757697 = 1690600 + 2284800 + 557242.35576971 + 22848 + 462604.32
$RTOTSPt->2020
VALUES: 5257213.1945826 = 1798200 + 2284800 + 689266.08658265 + 22848 + 462099.108
$RTOTSPt->2021
VALUES: 5502766.1939582 = 1940400 + 2284800 + 809793.15454621 + 0 + 467773.039412
$RTOTSPt->2022
VALUES: 5777682.2925544 = 2103200 + 2284800 + 916353.12559719 + 0 + 473329.16695718
$RTOTSPt->2023
VALUES: 5984441.3008073 = 2216100 + 2284800 + 1004329.4692387 + 0 + 479211.83156855
$RTOTSPt->2024
VALUES: 6099076.3513114 = 2296200 + 2284800 + 1034149.6400036 + 0 + 483926.71130782
$RTOTSPt->2025
VALUES: 5939589.6579957 = 2492400 + 2284800 + 1090538.7565914 + 0 + 71850.901404312
$RTOTSPt->2026
VALUES: 6559387.1699654 = 2650500 + 2284800 + 1135057.1588624 + 0 + 489030.01110299
$RTOTSPt->2027
VALUES: 6625026.5391888 = 2813000 + 2284800 + 1187531.5980519 + 0 + 339694.9411369
$RTOTSPt->2028
VALUES: 6991867.1142767 = 3070200 + 2284800 + 1234980.4032961 + 0 + 401886.71098068
$RTOTSPt->2029
VALUES: 6957198.7275354 = 3161300 + 2284800 + 1287507.9506477 + 0 + 223590.77688776
$RTOTSPt->2030
VALUES: 7500955.8866866 = 3357800 + 2284800 + 1369368.535475 + 0 + 488987.35121162
$RTOTSPt->2031
VALUES: 7777942.8846505 = 3559500 + 2284800 + 1423882.9952285 + 22848 + 486911.88942202
$RTOTSPt->2032
VALUES: 8053100.7216215 = 3777100 + 2284800 + 1480379.9160697 + 22848 + 487972.80555179
$RTOTSPt->2033
VALUES: 8134269.5319612 = 3952800 + 2284800 + 1579278.3518488 + 22848 + 294543.18011244
$RTOTSPt->2034
VALUES: 8480234.7106831 = 4152900 + 2284800 + 1628825.7728189 + 22848 + 390860.93786412
$RTOTSPt->2035
VALUES: 8900349.3655543 = 4395600 + 2284800 + 1725702.5421523 + 3381.5040002362 + 490865.31940174
$RTOTSPt->2036
VALUES: 9167211.8145665 = 4614400 + 2284800 + 1780754.2442709 + 3506.6196482449 + 483750.95064743
$RTOTSPt->2037
VALUES: 9497064.1839705 = 4836400 + 2284800 + 1883237.4034502 + 3734.6446988849 + 488892.13582138
$RTOTSPt->2038
VALUES: 9779397.1342646 = 5073000 + 2284800 + 1936170.4665841 + 0 + 485426.66768047
$RTOTSPt->2039
VALUES: 10116330.295173 = 5313000 + 2284800 + 2038996.4141206 + 0 + 479533.88105233
$RTOTSPt->2040
VALUES: 10432395.979469 = 5579600 + 2284800 + 2088011.0275542 + 0 + 479984.95191475
$RTOTSPt->2041
VALUES: 10794712.887483 = 5850000 + 2284800 + 2186808.1224431 + 0 + 473104.76503942
$RTOTSPt->2042
VALUES: 11149538.944924 = 6084000 + 2284800 + 2286488.0209483 + 22848 + 471402.92397534
$RTOTSPt->2043
VALUES: 11476584.187799 = 6372000 + 2284800 + 2325852.6708417 + 22848 + 471083.51695772
$RTOTSPt->2044
VALUES: 11888451.82359 = 6687800 + 2284800 + 2416463.8824369 + 22848 + 476539.94115298
$RTOTSPt->2045
VALUES: 12218905.228262 = 7008000 + 2287366.8336003 + 2447513.1813836 + 22873.668336003 + 453151.54494179
$RTOTSPt->2046
VALUES: 12573818.574848 = 7284000 + 2296502.278161 + 2527419.4270042 + 3931.4709413274 + 461965.39874148
$RTOTSPt->2047
VALUES: 12997311.549062 = 7635100 + 2311838.9902757 + 2598840.9692302 + 4195.8852195209 + 447335.70433671

RTOTREVt

EQUATION: var = $RSSMEDREVt[getYear($y)] + $RGFREVt[getYear($y)] + $ASSETt[getYear($y)];
$RTOTREVt->2018
VALUES: 3333569.7692117 = 1271974.7776043 + 2061594.9916074 + 0
$RTOTREVt->2019
VALUES: 3539992.8175012 = 1350450.0466278 + 2189542.7708734 + 0
$RTOTREVt->2020
VALUES: 3718973.2040704 = 1357001.4356953 + 2361971.7683751 + 0
$RTOTREVt->2021
VALUES: 3857239.7559629 = 1455185.845569 + 2402053.910394 + 0
$RTOTREVt->2022
VALUES: 4034117.1175835 = 1504477.0999149 + 2529640.0176685 + 0
$RTOTREVt->2023
VALUES: 4263403.1108845 = 1564004.6948906 + 2699398.415994 + 0
$RTOTREVt->2024
VALUES: 4440572.9222579 = 1613728.0991131 + 2826844.8231448 + 0
$RTOTREVt->2025
VALUES: 4630224.8853175 = 1647525.2640825 + 2982699.621235 + 0
$RTOTREVt->2026
VALUES: 5016021.3114515 = 1714707.8111909 + 3301313.5002606 + 0
$RTOTREVt->2027
VALUES: 5229473.4437729 = 1767591.4816389 + 3461881.962134 + 0
$RTOTREVt->2028
VALUES: 5446939.2509946 = 1861400.2584575 + 3585538.9925371 + 0
$RTOTREVt->2029
VALUES: 5700264.3296506 = 1906280.0049529 + 3793984.3246978 + 0
$RTOTREVt->2030
VALUES: 5943399.8937303 = 1987149.8517257 + 3956250.0420046 + 0
$RTOTREVt->2031
VALUES: 6163745.1463308 = 2036668.7237971 + 4127076.4225337 + 0
$RTOTREVt->2032
VALUES: 6480826.645274 = 2091904.0185766 + 4388922.6266973 + 0
$RTOTREVt->2033
VALUES: 6757952.2827894 = 2169475.0056835 + 4588477.2771058 + 0
$RTOTREVt->2034
VALUES: 7084785.8194047 = 2261877.1995346 + 4822908.6198701 + 0
$RTOTREVt->2035
VALUES: 7412465.5245125 = 2353257.8532779 + 5059207.6712346 + 0
$RTOTREVt->2036
VALUES: 7736825.8648048 = 2452503.4153518 + 5284322.449453 + 0
$RTOTREVt->2037
VALUES: 8104088.8383424 = 2552925.2402142 + 5551163.5981282 + 0
$RTOTREVt->2038
VALUES: 8449292.1816313 = 2659315.0444337 + 5789977.1371976 + 0
$RTOTREVt->2039
VALUES: 8859545.3353374 = 2769696.9696695 + 6089848.3656679 + 0
$RTOTREVt->2040
VALUES: 9300937.2146523 = 2889724.2941212 + 6411212.9205311 + 0
$RTOTREVt->2041
VALUES: 9696915.4376254 = 3009906.7166776 + 6687008.7209478 + 0
$RTOTREVt->2042
VALUES: 10189425.532889 = 3089034.2214807 + 7100391.3114083 + 0
$RTOTREVt->2043
VALUES: 10669843.767032 = 3214914.518895 + 7454929.2481369 + 0
$RTOTREVt->2044
VALUES: 11149182.80105 = 3355054.8618605 + 7794127.9391895 + 0
$RTOTREVt->2045
VALUES: 11715832.617696 = 3501046.2602971 + 8214786.357399 + 0
$RTOTREVt->2046
VALUES: 12286447.069186 = 3648594.3429776 + 8637852.7262086 + 0
$RTOTREVt->2047
VALUES: 12902177.653064 = 3806297.4464535 + 9095880.2066103 + 0

KFXDEPt

EQUATION: var = ($KFDEPt[getYear($y)] > 0) ? $KFDEPt[getYear($y)] : 0;
$KFXDEPt->2018
VALUES: 0 = (0 > 0) ? 0 : 0
$KFXDEPt->2019
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2020
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2021
VALUES: 0 = (-40980.1728 > 0) ? -40980.1728 : 0
$KFXDEPt->2022
VALUES: 0 = (-4228.21066752 > 0) ? -4228.21066752 : 0
$KFXDEPt->2023
VALUES: 0 = (-437.14822136832 > 0) ? -437.14822136832 : 0
$KFXDEPt->2024
VALUES: 0 = (-45.249887742732 > 0) ? -45.249887742732 : 0
$KFXDEPt->2025
VALUES: 0 = (-4.6788383925985 > 0) ? -4.6788383925985 : 0
$KFXDEPt->2026
VALUES: 0 = (-0.48379188979469 > 0) ? -0.48379188979469 : 0
$KFXDEPt->2027
VALUES: 0 = (-0.050024081404771 > 0) ? -0.050024081404771 : 0
$KFXDEPt->2028
VALUES: 0 = (-0.0051724900172533 > 0) ? -0.0051724900172533 : 0
$KFXDEPt->2029
VALUES: 0 = (-0.00053483546778399 > 0) ? -0.00053483546778399 : 0
$KFXDEPt->2030
VALUES: 0 = (-5.5295819402395E-5 > 0) ? -5.5295819402395E-5 : 0
$KFXDEPt->2031
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2032
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2033
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2034
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2035
VALUES: 3381.5040002362 = (3381.5040002362 > 0) ? 3381.5040002362 : 0
$KFXDEPt->2036
VALUES: 3506.6196482449 = (3506.6196482449 > 0) ? 3506.6196482449 : 0
$KFXDEPt->2037
VALUES: 3734.6446988849 = (3734.6446988849 > 0) ? 3734.6446988849 : 0
$KFXDEPt->2038
VALUES: 0 = (-91425.635398631 > 0) ? -91425.635398631 : 0
$KFXDEPt->2039
VALUES: 0 = (-9488.9220410823 > 0) ? -9488.9220410823 : 0
$KFXDEPt->2040
VALUES: 0 = (-985.89900006845 > 0) ? -985.89900006845 : 0
$KFXDEPt->2041
VALUES: 0 = (-102.42347491572 > 0) ? -102.42347491572 : 0
$KFXDEPt->2042
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2043
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2044
VALUES: 22848 = (22848 > 0) ? 22848 : 0
$KFXDEPt->2045
VALUES: 22873.668336003 = (22873.668336003 > 0) ? 22873.668336003 : 0
$KFXDEPt->2046
VALUES: 3931.4709413274 = (3931.4709413274 > 0) ? 3931.4709413274 : 0
$KFXDEPt->2047
VALUES: 4195.8852195209 = (4195.8852195209 > 0) ? 4195.8852195209 : 0

KFDEPt

EQUATION:
if((($KFDEPLIM * $RGFSPwoINTt[getYear($y)]) + $KFBALt[getYear($y-1)]) < ($PROJSPt[getYear($y)] * $KFCAP)) {
$GDYRKDEP = ($KFDEPLIM * $RGFSPwoINTt[getYear($y)]);
} else {
$GDYRKDEP = ($KFBALt[getYear($y-1)] * $INTRTt[getYear($y)]);
}
if($REALPI10CHGt[getYear($y)] < $REALPICHGt[getYear($y)]){
$KFDEPt[getYear($y)] = $GDYRKDEP;
} else {
$KFDEPt[getYear($y)] = ((-1) * ($KMAXSH * $KFBALt[getYear($y-1)])) + (((1 - $KMAXSH) * $KFBALt[getYear($y-1)]) * $INTRTt[getYear($y)]);
}
$KFDEPt->2018
VALUES: 0 =
if(((0.01 * 2284800) + 0) < (2361668.379759 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (0 * 0.022);
}
if(0.034071126305826 < 0.034071106662591){
0 = 22848;
} else {
0 = ((-1) * (0.9 * 0)) + (((1 - 0.9) * 0) * 0.022);
}

$KFDEPt->2019
VALUES: 22848 =
if(((0.01 * 2284800) + 0) < (2356003.9164179 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (0 * 0.025);
}
if(0.034920870586487 < 0.04260002385631){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 0)) + (((1 - 0.9) * 0) * 0.025);
}

$KFDEPt->2020
VALUES: 22848 =
if(((0.01 * 2284800) + 22848) < (2358648.5327003 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (22848 * 0.029);
}
if(0.035252927350246 < 0.037393759585791){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 22848)) + (((1 - 0.9) * 22848) * 0.029);
}

$KFDEPt->2021
VALUES: -40980.1728 =
if(((0.01 * 2284800) + 45696) < (2369382.0828319 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (45696 * 0.032);
}
if(0.035023470267115 < 0.03178151655383){
-40980.1728 = 22848;
} else {
-40980.1728 = ((-1) * (0.9 * 45696)) + (((1 - 0.9) * 45696) * 0.032);
}

$KFDEPt->2022
VALUES: -4228.21066752 =
if(((0.01 * 2284800) + 4715.8272) < (2361152.4042105 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (4715.8272 * 0.034);
}
if(0.033813492988394 < 0.022045835745351){
-4228.21066752 = 22848;
} else {
-4228.21066752 = ((-1) * (0.9 * 4715.8272)) + (((1 - 0.9) * 4715.8272) * 0.034);
}

$KFDEPt->2023
VALUES: -437.14822136832 =
if(((0.01 * 2284800) + 487.61653248) < (2361059.1851163 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (487.61653248 * 0.035);
}
if(0.032061695296168 < 0.016681814064045){
-437.14822136832 = 22848;
} else {
-437.14822136832 = ((-1) * (0.9 * 487.61653248)) + (((1 - 0.9) * 487.61653248) * 0.035);
}

$KFDEPt->2024
VALUES: -45.249887742732 =
if(((0.01 * 2284800) + 50.46831111168) < (2368891.2055491 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (50.46831111168 * 0.034);
}
if(0.030099696939341 < 0.014580248865635){
-45.249887742732 = 22848;
} else {
-45.249887742732 = ((-1) * (0.9 * 50.46831111168)) + (((1 - 0.9) * 50.46831111168) * 0.034);
}

$KFDEPt->2025
VALUES: -4.6788383925985 =
if(((0.01 * 2284800) + 5.2184233689477) < (2358089.0516905 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (5.2184233689477 * 0.034);
}
if(0.028266182501072 < 0.015812027452051){
-4.6788383925985 = 22848;
} else {
-4.6788383925985 = ((-1) * (0.9 * 5.2184233689477)) + (((1 - 0.9) * 5.2184233689477) * 0.034);
}

$KFDEPt->2026
VALUES: -0.48379188979469 =
if(((0.01 * 2284800) + 0.53958497634919) < (2357999.5241026 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (0.53958497634919 * 0.034);
}
if(0.026526106921458 < 0.016704830355389){
-0.48379188979469 = 22848;
} else {
-0.48379188979469 = ((-1) * (0.9 * 0.53958497634919)) + (((1 - 0.9) * 0.53958497634919) * 0.034);
}

$KFDEPt->2027
VALUES: -0.050024081404771 =
if(((0.01 * 2284800) + 0.055793086554507) < (2357911.0109915 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (0.055793086554507 * 0.034);
}
if(0.024836820972634 < 0.017179568165106){
-0.050024081404771 = 22848;
} else {
-0.050024081404771 = ((-1) * (0.9 * 0.055793086554507)) + (((1 - 0.9) * 0.055793086554507) * 0.034);
}

$KFDEPt->2028
VALUES: -0.0051724900172533 =
if(((0.01 * 2284800) + 0.005769005149736) < (2365546.7628169 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (0.005769005149736 * 0.034);
}
if(0.023105928451436 < 0.016738360936594){
-0.0051724900172533 = 22848;
} else {
-0.0051724900172533 = ((-1) * (0.9 * 0.005769005149736)) + (((1 - 0.9) * 0.005769005149736) * 0.034);
}

$KFDEPt->2029
VALUES: -0.00053483546778399 =
if(((0.01 * 2284800) + 0.0005965151324827) < (2354952.2949721 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (0.0005965151324827 * 0.034);
}
if(0.020601332382234 < 0.017356180879593){
-0.00053483546778399 = 22848;
} else {
-0.00053483546778399 = ((-1) * (0.9 * 0.0005965151324827)) + (((1 - 0.9) * 0.0005965151324827) * 0.034);
}

$KFDEPt->2030
VALUES: -5.5295819402395E-5 =
if(((0.01 * 2284800) + 6.1679664698711E-5) < (2354867.2 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (6.1679664698711E-5 * 0.035);
}
if(0.018666021868349 < 0.017889242051794){
-5.5295819402395E-5 = 22848;
} else {
-5.5295819402395E-5 = ((-1) * (0.9 * 6.1679664698711E-5)) + (((1 - 0.9) * 6.1679664698711E-5) * 0.035);
}

$KFDEPt->2031
VALUES: 22848 =
if(((0.01 * 2284800) + 6.3838452963166E-6) < (2354783.0453039 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (6.3838452963166E-6 * 0.035);
}
if(0.017501939035342 < 0.020051258569865){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 6.3838452963166E-6)) + (((1 - 0.9) * 6.3838452963166E-6) * 0.035);
}

$KFDEPt->2032
VALUES: 22848 =
if(((0.01 * 2284800) + 22848.000006384) < (2354699.8153846 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (22848.000006384 * 0.035);
}
if(0.017326506543201 < 0.020285043041992){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 22848.000006384)) + (((1 - 0.9) * 22848.000006384) * 0.035);
}

$KFDEPt->2033
VALUES: 22848 =
if(((0.01 * 2284800) + 45696.000006384) < (2354617.495082 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (45696.000006384 * 0.036);
}
if(0.017576257851913 < 0.01918050360507){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 45696.000006384)) + (((1 - 0.9) * 45696.000006384) * 0.036);
}

$KFDEPt->2034
VALUES: 22848 =
if(((0.01 * 2284800) + 68544.000006384) < (2354536.0695652 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (68544.000006384 * 0.036);
}
if(0.018075882716492 < 0.019572808277569){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 68544.000006384)) + (((1 - 0.9) * 68544.000006384) * 0.036);
}

$KFDEPt->2035
VALUES: 3381.5040002362 =
if(((0.01 * 2284800) + 91392.000006384) < (2354455.5243243 * 0.04)) {
3381.5040002362 = (0.01 * 2284800);
} else {
3381.5040002362 = (91392.000006384 * 0.037);
}
if(0.018402716266524 < 0.019077810380781){
3381.5040002362 = 3381.5040002362;
} else {
3381.5040002362 = ((-1) * (0.9 * 91392.000006384)) + (((1 - 0.9) * 91392.000006384) * 0.037);
}

$KFDEPt->2036
VALUES: 3506.6196482449 =
if(((0.01 * 2284800) + 94773.50400662) < (2354375.8451613 * 0.04)) {
3506.6196482449 = (0.01 * 2284800);
} else {
3506.6196482449 = (94773.50400662 * 0.037);
}
if(0.018655345738152 < 0.019229730459677){
3506.6196482449 = 3506.6196482449;
} else {
3506.6196482449 = ((-1) * (0.9 * 94773.50400662)) + (((1 - 0.9) * 94773.50400662) * 0.037);
}

$KFDEPt->2037
VALUES: 3734.6446988849 =
if(((0.01 * 2284800) + 98280.123654865) < (2346966.1090909 * 0.04)) {
3734.6446988849 = (0.01 * 2284800);
} else {
3734.6446988849 = (98280.123654865 * 0.038);
}
if(0.018844980531698 < 0.01907475587617){
3734.6446988849 = 3734.6446988849;
} else {
3734.6446988849 = ((-1) * (0.9 * 98280.123654865)) + (((1 - 0.9) * 98280.123654865) * 0.038);
}

$KFDEPt->2038
VALUES: -91425.635398631 =
if(((0.01 * 2284800) + 102014.76835375) < (2354257.92 * 0.04)) {
3876.5611974425 = (0.01 * 2284800);
} else {
3876.5611974425 = (102014.76835375 * 0.038);
}
if(0.019061990012148 < 0.018906045605843){
-91425.635398631 = 3876.5611974425;
} else {
-91425.635398631 = ((-1) * (0.9 * 102014.76835375)) + (((1 - 0.9) * 102014.76835375) * 0.038);
}

$KFDEPt->2039
VALUES: -9488.9220410823 =
if(((0.01 * 2284800) + 10589.132955119) < (2354180.3458886 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (10589.132955119 * 0.039);
}
if(0.019235081405077 < 0.019085518822914){
-9488.9220410823 = 22848;
} else {
-9488.9220410823 = ((-1) * (0.9 * 10589.132955119)) + (((1 - 0.9) * 10589.132955119) * 0.039);
}

$KFDEPt->2040
VALUES: -985.89900006845 =
if(((0.01 * 2284800) + 1100.2109140369) < (2346869.3952507 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (1100.2109140369 * 0.039);
}
if(0.019374465779614 < 0.019282102250249){
-985.89900006845 = 22848;
} else {
-985.89900006845 = ((-1) * (0.9 * 1100.2109140369)) + (((1 - 0.9) * 1100.2109140369) * 0.039);
}

$KFDEPt->2041
VALUES: -102.42347491572 =
if(((0.01 * 2284800) + 114.31191396843) < (2354065.5157895 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (114.31191396843 * 0.04);
}
if(0.019298283879559 < 0.019289190096121){
-102.42347491572 = 22848;
} else {
-102.42347491572 = ((-1) * (0.9 * 114.31191396843)) + (((1 - 0.9) * 114.31191396843) * 0.04);
}

$KFDEPt->2042
VALUES: 22848 =
if(((0.01 * 2284800) + 11.888439052717) < (2353989.9643979 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (11.888439052717 * 0.041);
}
if(0.019195858000108 < 0.019260256169883){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 11.888439052717)) + (((1 - 0.9) * 11.888439052717) * 0.041);
}

$KFDEPt->2043
VALUES: 22848 =
if(((0.01 * 2284800) + 22859.888439053) < (2346775.2 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (22859.888439053 * 0.041);
}
if(0.019199723767175 < 0.019219161353172){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 22859.888439053)) + (((1 - 0.9) * 22859.888439053) * 0.041);
}

$KFDEPt->2044
VALUES: 22848 =
if(((0.01 * 2284800) + 45707.888439053) < (2353878.1090909 * 0.04)) {
22848 = (0.01 * 2284800);
} else {
22848 = (45707.888439053 * 0.042);
}
if(0.019162995650253 < 0.01920545223826){
22848 = 22848;
} else {
22848 = ((-1) * (0.9 * 45707.888439053)) + (((1 - 0.9) * 45707.888439053) * 0.042);
}

$KFDEPt->2045
VALUES: 22873.668336003 =
if(((0.01 * 2287366.8336003) + 68555.888439053) < (2349356.2479435 * 0.04)) {
22873.668336003 = (0.01 * 2287366.8336003);
} else {
22873.668336003 = (68555.888439053 * 0.042);
}
if(0.019172720954426 < 0.019175059469657){
22873.668336003 = 22873.668336003;
} else {
22873.668336003 = ((-1) * (0.9 * 68555.888439053)) + (((1 - 0.9) * 68555.888439053) * 0.042);
}

$KFDEPt->2046
VALUES: 3931.4709413274 =
if(((0.01 * 2296502.278161) + 91429.556775056) < (2365823.5015677 * 0.04)) {
3931.4709413274 = (0.01 * 2296502.278161);
} else {
3931.4709413274 = (91429.556775056 * 0.043);
}
if(0.019168094657781 < 0.019183465850455){
3931.4709413274 = 3931.4709413274;
} else {
3931.4709413274 = ((-1) * (0.9 * 91429.556775056)) + (((1 - 0.9) * 91429.556775056) * 0.043);
}

$KFDEPt->2047
VALUES: 4195.8852195209 =
if(((0.01 * 2311838.9902757) + 95361.027716383) < (2381549.8275209 * 0.04)) {
4195.8852195209 = (0.01 * 2311838.9902757);
} else {
4195.8852195209 = (95361.027716383 * 0.044);
}
if(0.019181145369241 < 0.019205258558359){
4195.8852195209 = 4195.8852195209;
} else {
4195.8852195209 = ((-1) * (0.9 * 95361.027716383)) + (((1 - 0.9) * 95361.027716383) * 0.044);
}

PIt

EQUATION: var = $AGDPt[getYear($y)] * $PISH;
$PIt->2018
VALUES: 17228271 = 20103000 * 0.857
$PIt->2019
VALUES: 18113552 = 21136000 * 0.857
$PIt->2020
VALUES: 18883138 = 22034000 * 0.857
$PIt->2021
VALUES: 19601304 = 22872000 * 0.857
$PIt->2022
VALUES: 20324612 = 23716000 * 0.857
$PIt->2023
VALUES: 21100197 = 24621000 * 0.857
$PIt->2024
VALUES: 21924631 = 25583000 * 0.857
$PIt->2025
VALUES: 22791915 = 26595000 * 0.857
$PIt->2026
VALUES: 23660056 = 27608000 * 0.857
$PIt->2027
VALUES: 24576189 = 28677000 * 0.857
$PIt->2028
VALUES: 25541171 = 29803000 * 0.857
$PIt->2029
VALUES: 26600423 = 31039000 * 0.857
$PIt->2030
VALUES: 27682814 = 32302000 * 0.857
$PIt->2031
VALUES: 28778060 = 33580000 * 0.857
$PIt->2032
VALUES: 29928154 = 34922000 * 0.857
$PIt->2033
VALUES: 31109100 = 36300000 * 0.857
$PIt->2034
VALUES: 32341466 = 37738000 * 0.857
$PIt->2035
VALUES: 33617539 = 39227000 * 0.857
$PIt->2036
VALUES: 34938176 = 40768000 * 0.857
$PIt->2037
VALUES: 36317089 = 42377000 * 0.857
$PIt->2038
VALUES: 37757706 = 44058000 * 0.857
$PIt->2039
VALUES: 39255742 = 45806000 * 0.857
$PIt->2040
VALUES: 40812054 = 47622000 * 0.857
$PIt->2041
VALUES: 42428356 = 49508000 * 0.857
$PIt->2042
VALUES: 44108076 = 51468000 * 0.857
$PIt->2043
VALUES: 45852928 = 53504000 * 0.857
$PIt->2044
VALUES: 47667197 = 55621000 * 0.857
$PIt->2045
VALUES: 49554311 = 57823000 * 0.857
$PIt->2046
VALUES: 51520269 = 60117000 * 0.857
$PIt->2047
VALUES: 53571070 = 62510000 * 0.857

REALPI10CHGt

EQUATION: var = pow(($REALPIt[getYear($y-2)]/$REALPIt[getYear($y-12)]),0.1) - 1;
$REALPI10CHGt->2018
VALUES: 0.034071126305826 = 1.0340711263058 - 1
$REALPI10CHGt->2019
VALUES: 0.034920870586487 = 1.0349208705865 - 1
$REALPI10CHGt->2020
VALUES: 0.035252927350246 = 1.0352529273502 - 1
$REALPI10CHGt->2021
VALUES: 0.035023470267115 = 1.0350234702671 - 1
$REALPI10CHGt->2022
VALUES: 0.033813492988394 = 1.0338134929884 - 1
$REALPI10CHGt->2023
VALUES: 0.032061695296168 = 1.0320616952962 - 1
$REALPI10CHGt->2024
VALUES: 0.030099696939341 = 1.0300996969393 - 1
$REALPI10CHGt->2025
VALUES: 0.028266182501072 = 1.0282661825011 - 1
$REALPI10CHGt->2026
VALUES: 0.026526106921458 = 1.0265261069215 - 1
$REALPI10CHGt->2027
VALUES: 0.024836820972634 = 1.0248368209726 - 1
$REALPI10CHGt->2028
VALUES: 0.023105928451436 = 1.0231059284514 - 1
$REALPI10CHGt->2029
VALUES: 0.020601332382234 = 1.0206013323822 - 1
$REALPI10CHGt->2030
VALUES: 0.018666021868349 = 1.0186660218683 - 1
$REALPI10CHGt->2031
VALUES: 0.017501939035342 = 1.0175019390353 - 1
$REALPI10CHGt->2032
VALUES: 0.017326506543201 = 1.0173265065432 - 1
$REALPI10CHGt->2033
VALUES: 0.017576257851913 = 1.0175762578519 - 1
$REALPI10CHGt->2034
VALUES: 0.018075882716492 = 1.0180758827165 - 1
$REALPI10CHGt->2035
VALUES: 0.018402716266524 = 1.0184027162665 - 1
$REALPI10CHGt->2036
VALUES: 0.018655345738152 = 1.0186553457382 - 1
$REALPI10CHGt->2037
VALUES: 0.018844980531698 = 1.0188449805317 - 1
$REALPI10CHGt->2038
VALUES: 0.019061990012148 = 1.0190619900121 - 1
$REALPI10CHGt->2039
VALUES: 0.019235081405077 = 1.0192350814051 - 1
$REALPI10CHGt->2040
VALUES: 0.019374465779614 = 1.0193744657796 - 1
$REALPI10CHGt->2041
VALUES: 0.019298283879559 = 1.0192982838796 - 1
$REALPI10CHGt->2042
VALUES: 0.019195858000108 = 1.0191958580001 - 1
$REALPI10CHGt->2043
VALUES: 0.019199723767175 = 1.0191997237672 - 1
$REALPI10CHGt->2044
VALUES: 0.019162995650253 = 1.0191629956503 - 1
$REALPI10CHGt->2045
VALUES: 0.019172720954426 = 1.0191727209544 - 1
$REALPI10CHGt->2046
VALUES: 0.019168094657781 = 1.0191680946578 - 1
$REALPI10CHGt->2047
VALUES: 0.019181145369241 = 1.0191811453692 - 1

REALPICHGt

EQUATION: var = ($REALPIt[getYear($y-2)]/$REALPIt[getYear($y-3)]) - 1;
$REALPICHGt->2018
VALUES: 0.034071106662591 = (15928700 / 15403873) - 1
$REALPICHGt->2019
VALUES: 0.04260002385631 = (16607263 / 15928700) - 1
$REALPICHGt->2020
VALUES: 0.037393759585791 = (17228271 / 16607263) - 1
$REALPICHGt->2021
VALUES: 0.03178151655383 = (17775811.57998 / 17228271) - 1
$REALPICHGt->2022
VALUES: 0.022045835745351 = (18167694.202313 / 17775811.57998) - 1
$REALPICHGt->2023
VALUES: 0.016681814064045 = (18470764.298968 / 18167694.202313) - 1
$REALPICHGt->2024
VALUES: 0.014580248865635 = (18740072.639186 / 18470764.298968) - 1
$REALPICHGt->2025
VALUES: 0.015812027452051 = (19036391.18221 / 18740072.639186) - 1
$REALPICHGt->2026
VALUES: 0.016704830355389 = (19354390.867488 / 19036391.18221) - 1
$REALPICHGt->2027
VALUES: 0.017179568165106 = (19686890.94469 / 19354390.867488) - 1
$REALPICHGt->2028
VALUES: 0.016738360936594 = (20016417.231041 / 19686890.94469) - 1
$REALPICHGt->2029
VALUES: 0.017356180879593 = (20363825.789065 / 20016417.231041) - 1
$REALPICHGt->2030
VALUES: 0.017889242051794 = (20728119.197706 / 20363825.789065) - 1
$REALPICHGt->2031
VALUES: 0.020051258569865 = (21143744.075406 / 20728119.197706) - 1
$REALPICHGt->2032
VALUES: 0.020285043041992 = (21572645.834045 / 21143744.075406) - 1
$REALPICHGt->2033
VALUES: 0.01918050360507 = (21986420.045235 / 21572645.834045) - 1
$REALPICHGt->2034
VALUES: 0.019572808277569 = (22416756.029491 / 21986420.045235) - 1
$REALPICHGt->2035
VALUES: 0.019077810380781 = (22844418.650374 / 22416756.029491) - 1
$REALPICHGt->2036
VALUES: 0.019229730459677 = (23283710.663528 / 22844418.650374) - 1
$REALPICHGt->2037
VALUES: 0.01907475587617 = (23727841.760327 / 23283710.663528) - 1
$REALPICHGt->2038
VALUES: 0.018906045605843 = (24176441.418775 / 23727841.760327) - 1
$REALPICHGt->2039
VALUES: 0.019085518822914 = (24637861.346545 / 24176441.418775) - 1
$REALPICHGt->2040
VALUES: 0.019282102250249 = (25112931.108256 / 24637861.346545) - 1
$REALPICHGt->2041
VALUES: 0.019289190096121 = (25597339.210274 / 25112931.108256) - 1
$REALPICHGt->2042
VALUES: 0.019260256169883 = (26090350.520731 / 25597339.210274) - 1
$REALPICHGt->2043
VALUES: 0.019219161353172 = (26591785.17715 / 26090350.520731) - 1
$REALPICHGt->2044
VALUES: 0.01920545223826 = (27102492.4373 / 26591785.17715) - 1
$REALPICHGt->2045
VALUES: 0.019175059469657 = (27622184.341561 / 27102492.4373) - 1
$REALPICHGt->2046
VALUES: 0.019183465850455 = (28152073.571592 / 27622184.341561) - 1
$REALPICHGt->2047
VALUES: 0.019205258558359 = (28692741.423489 / 28152073.571592) - 1

KFBALt

EQUATION: var = $KFBALt[getYear($y-1)] + $KFDEPt[getYear($y)];
$KFBALt->2018
VALUES: 0 = 0 + 0
$KFBALt->2019
VALUES: 22848 = 0 + 22848
$KFBALt->2020
VALUES: 45696 = 22848 + 22848
$KFBALt->2021
VALUES: 4715.8272 = 45696 + -40980.1728
$KFBALt->2022
VALUES: 487.61653248 = 4715.8272 + -4228.21066752
$KFBALt->2023
VALUES: 50.46831111168 = 487.61653248 + -437.14822136832
$KFBALt->2024
VALUES: 5.2184233689477 = 50.46831111168 + -45.249887742732
$KFBALt->2025
VALUES: 0.53958497634919 = 5.2184233689477 + -4.6788383925985
$KFBALt->2026
VALUES: 0.055793086554507 = 0.53958497634919 + -0.48379188979469
$KFBALt->2027
VALUES: 0.005769005149736 = 0.055793086554507 + -0.050024081404771
$KFBALt->2028
VALUES: 0.0005965151324827 = 0.005769005149736 + -0.0051724900172533
$KFBALt->2029
VALUES: 6.1679664698711E-5 = 0.0005965151324827 + -0.00053483546778399
$KFBALt->2030
VALUES: 6.3838452963166E-6 = 6.1679664698711E-5 + -5.5295819402395E-5
$KFBALt->2031
VALUES: 22848.000006384 = 6.3838452963166E-6 + 22848
$KFBALt->2032
VALUES: 45696.000006384 = 22848.000006384 + 22848
$KFBALt->2033
VALUES: 68544.000006384 = 45696.000006384 + 22848
$KFBALt->2034
VALUES: 91392.000006384 = 68544.000006384 + 22848
$KFBALt->2035
VALUES: 94773.50400662 = 91392.000006384 + 3381.5040002362
$KFBALt->2036
VALUES: 98280.123654865 = 94773.50400662 + 3506.6196482449
$KFBALt->2037
VALUES: 102014.76835375 = 98280.123654865 + 3734.6446988849
$KFBALt->2038
VALUES: 10589.132955119 = 102014.76835375 + -91425.635398631
$KFBALt->2039
VALUES: 1100.2109140369 = 10589.132955119 + -9488.9220410823
$KFBALt->2040
VALUES: 114.31191396843 = 1100.2109140369 + -985.89900006845
$KFBALt->2041
VALUES: 11.888439052717 = 114.31191396843 + -102.42347491572
$KFBALt->2042
VALUES: 22859.888439053 = 11.888439052717 + 22848
$KFBALt->2043
VALUES: 45707.888439053 = 22859.888439053 + 22848
$KFBALt->2044
VALUES: 68555.888439053 = 45707.888439053 + 22848
$KFBALt->2045
VALUES: 91429.556775056 = 68555.888439053 + 22873.668336003
$KFBALt->2046
VALUES: 95361.027716383 = 91429.556775056 + 3931.4709413274
$KFBALt->2047
VALUES: 99556.912935904 = 95361.027716383 + 4195.8852195209

RDEBTt

EQUATION: var = $RDEBTt[getYear($y-1)] - $RDEFt[getYear($y)];
$RDEBTt->2018
VALUES: 20832000 - -1457694.2307883
$RDEBTt->2019
VALUES: 22289694.230788 - -1478101.8582685
$RDEBTt->2020
VALUES: 23767796.089057 - -1538239.9905122
$RDEBTt->2021
VALUES: 25306036.079569 - -1645526.4379953
$RDEBTt->2022
VALUES: 26951562.517564 - -1743565.1749709
$RDEBTt->2023
VALUES: 28695127.692535 - -1721038.1899227
$RDEBTt->2024
VALUES: 30416165.882458 - -1658503.4290535
$RDEBTt->2025
VALUES: 32074669.311511 - -1309364.7726782
$RDEBTt->2026
VALUES: 33384034.08419 - -1543365.8585139
$RDEBTt->2027
VALUES: 34927399.942704 - -1395553.0954159
$RDEBTt->2028
VALUES: 36322953.038119 - -1544927.8632821
$RDEBTt->2029
VALUES: 37867880.901402 - -1256934.3978848
$RDEBTt->2030
VALUES: 39124815.299286 - -1557555.9929563
$RDEBTt->2031
VALUES: 40682371.292243 - -1614197.7383197
$RDEBTt->2032
VALUES: 42296569.030562 - -1572274.0763475
$RDEBTt->2033
VALUES: 43868843.10691 - -1376317.2491718
$RDEBTt->2034
VALUES: 45245160.356082 - -1395448.8912784
$RDEBTt->2035
VALUES: 46640609.24736 - -1487883.8410418
$RDEBTt->2036
VALUES: 48128493.088402 - -1430385.9497617
$RDEBTt->2037
VALUES: 49558879.038164 - -1392975.3456281
$RDEBTt->2038
VALUES: 50951854.383792 - -1330104.9526333
$RDEBTt->2039
VALUES: 52281959.336425 - -1256784.9598355
$RDEBTt->2040
VALUES: 53538744.296261 - -1131458.7648166
$RDEBTt->2041
VALUES: 54670203.061077 - -1097797.4498571
$RDEBTt->2042
VALUES: 55768000.510934 - -960113.4120347
$RDEBTt->2043
VALUES: 56728113.922969 - -806740.42076755
$RDEBTt->2044
VALUES: 57534854.343737 - -739269.02253986
$RDEBTt->2045
VALUES: 58274123.366276 - -503072.61056562
$RDEBTt->2046
VALUES: 58777195.976842 - -287371.50566188
$RDEBTt->2047
VALUES: 59064567.482504 - -95133.895998344

RGFSPwoINTt

EQUATION: var =
if((1 + ((1 - $DEFBRKt[getYear($y)] - $DEBTBRKt[getYear($y)]) * $POPINFt[getYear($y)])) > 1){
$RGFSPwoINTt[getYear($y)] = ($RGFSPwoINTt[getYear($y-1)] - $CCSPt[getYear($y-1)]) * (1 + ((1 - $DEFBRKt[getYear($y)] - $DEBTBRKt[getYear($y)]) * $POPINFt[getYear($y)]));
} else {
$RGFSPwoINTt[getYear($y)] = ($RGFSPwoINTt[getYear($y-1)] - $CCSPt[getYear($y-1)]) + $CCSPt[getYear($y)];
}
$RGFSPwoINTt->2018
VALUES:
if((1 + ((1 - 0.091819639969728 - 1) * 0.033643373493976)) > 1){
2284800 = (2169600 - 0) * (1 + ((1 - 0.091819639969728 - 1) * 0.033643373493976));
} else {
2284800 = (2169600 - 0) + 0;
}

$RGFSPwoINTt->2019
VALUES:
if((1 + ((1 - 0.36094255589756 - 1) * 0.031164179104478)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.36094255589756 - 1) * 0.031164179104478));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2020
VALUES:
if((1 + ((1 - 0.319873443878 - 1) * 0.032321661721068)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.319873443878 - 1) * 0.032321661721068));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2021
VALUES:
if((1 + ((1 - 0.31815965926507 - 1) * 0.037019469026549)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.31815965926507 - 1) * 0.037019469026549));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2022
VALUES:
if((1 + ((1 - 0.34500817837619 - 1) * 0.033417543859649)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.34500817837619 - 1) * 0.033417543859649));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2023
VALUES:
if((1 + ((1 - 0.36478841890502 - 1) * 0.033376744186047)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.36478841890502 - 1) * 0.033376744186047));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2024
VALUES:
if((1 + ((1 - 0.32328977380605 - 1) * 0.036804624277457)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.32328977380605 - 1) * 0.036804624277457));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2025
VALUES:
if((1 + ((1 - 0.26965953482336 - 1) * 0.032076790830946)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.26965953482336 - 1) * 0.032076790830946));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2026
VALUES:
if((1 + ((1 - 0.12738307622571 - 1) * 0.032037606837607)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.12738307622571 - 1) * 0.032037606837607));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2027
VALUES:
if((1 + ((1 - 0.18269057410284 - 1) * 0.031998866855524)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.18269057410284 - 1) * 0.031998866855524));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2028
VALUES:
if((1 + ((1 - 0.1262380252704 - 1) * 0.035340845070423)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.1262380252704 - 1) * 0.035340845070423));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2029
VALUES:
if((1 + ((1 - 0.15214494579702 - 1) * 0.030703910614525)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.15214494579702 - 1) * 0.030703910614525));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2030
VALUES:
if((1 + ((1 - 0.071006489873692 - 1) * 0.030666666666667)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.071006489873692 - 1) * 0.030666666666667));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2031
VALUES:
if((1 + ((1 - 0.122831685913 - 1) * 0.030629834254144)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.122831685913 - 1) * 0.030629834254144));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2032
VALUES:
if((1 + ((1 - 0.12107806291028 - 1) * 0.030593406593407)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.12107806291028 - 1) * 0.030593406593407));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2033
VALUES:
if((1 + ((1 - 0.098389151028819 - 1) * 0.03055737704918)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.098389151028819 - 1) * 0.03055737704918));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2034
VALUES:
if((1 + ((1 - 0.055183279613724 - 1) * 0.030521739130435)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.055183279613724 - 1) * 0.030521739130435));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2035
VALUES:
if((1 + ((1 - 0.049972055925114 - 1) * 0.030486486486486)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.049972055925114 - 1) * 0.030486486486486));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2036
VALUES:
if((1 + ((1 - 0.054751410571685 - 1) * 0.030451612903226)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.054751410571685 - 1) * 0.030451612903226));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2037
VALUES:
if((1 + ((1 - 0.040191946678272 - 1) * 0.027208556149733)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.040191946678272 - 1) * 0.027208556149733));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2038
VALUES:
if((1 + ((1 - 0.029973941073986 - 1) * 0.0304)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.029973941073986 - 1) * 0.0304));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2039
VALUES:
if((1 + ((1 - 0.019129869765165 - 1) * 0.030366047745358)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.019129869765165 - 1) * 0.030366047745358));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2040
VALUES:
if((1 + ((1 - 0.0095009729465446 - 1) * 0.027166226912929)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0.0095009729465446 - 1) * 0.027166226912929));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2041
VALUES:
if((1 + ((1 - 0 - 1) * 0.030315789473684)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0 - 1) * 0.030315789473684));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2042
VALUES:
if((1 + ((1 - 0 - 1) * 0.030282722513089)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0 - 1) * 0.030282722513089));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2043
VALUES:
if((1 + ((1 - 0 - 1) * 0.027125)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0 - 1) * 0.027125));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2044
VALUES:
if((1 + ((1 - 0 - 1) * 0.030233766233766)) > 1){
2284800 = (2284800 - 0) * (1 + ((1 - 0 - 1) * 0.030233766233766));
} else {
2284800 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2045
VALUES:
if((1 + ((1 - 0 - 0.95854586934398) * 0.027100775193799)) > 1){
2287366.8336003 = (2284800 - 0) * (1 + ((1 - 0 - 0.95854586934398) * 0.027100775193799));
} else {
2287366.8336003 = (2284800 - 0) + 0;
}

$RGFSPwoINTt->2046
VALUES:
if((1 + ((1 - 0 - 0.86768943358111) * 0.030185567010309)) > 1){
2296502.278161 = (2287366.8336003 - 0) * (1 + ((1 - 0 - 0.86768943358111) * 0.030185567010309));
} else {
2296502.278161 = (2287366.8336003 - 0) + 0;
}

$RGFSPwoINTt->2047
VALUES:
if((1 + ((1 - 0 - 0.77852604039626) * 0.030153846153846)) > 1){
2311838.9902757 = (2296502.278161 - 0) * (1 + ((1 - 0 - 0.77852604039626) * 0.030153846153846));
} else {
2311838.9902757 = (2296502.278161 - 0) + 0;
}

========== DATA DUMP ==========

GDPt

18470000
19178000
20103000
21136000
22034000
22872000
23716000
24621000
25583000
26595000
27608000
28677000
29803000
31039000
32302000
33580000
34922000
36300000
37738000
39227000
40768000
42377000
44058000
45806000
47622000
49508000
51468000
53504000
55621000
57823000
60117000
62510000
65003000

TOTDEBTt

19976827
20832000
21828000
23326000
24642000
26103000
27724000
29382000
30960000
32428000
34317000
35960000
37926000
39751000
42054000
44409000
46949000
49410000
52197000
55440000
58504000
62060000
65860000
69762000
74074000
78500000
83200000
88020000
93854000
99280000
105618000
112318000

GFREVt

2011500
2265600
2101200
2182800
2353200
2402400
2533400
2714100
2863800
3028400
3320100
3567000
3672200
3881200
4042400
4237500
4483100
4684800
4876800
5108400
5356000
5606800
5829500
6098400
6397300
6650000
7020000
7344000
7643200
8000800
8376600
8770900

SSMEDREVt

1122854
1152000
1285200
1348200
1354200
1455300
1505700
1568700
1625400
1661600
1729800
1798000
1896300
1940600
2021200
2067900
2118000
2196000
2286000
2376000
2472000
2568000
2670000
2772000
2886000
3000000
3068000
3186000
3315800
3445600
3581300
3722900

SSMEDSPt

1536000
1591200
1690600
1798200
1940400
2103200
2216100
2296200
2492400
2650500
2813000
3070200
3161300
3357800
3559500
3777100
3952800
4152900
4395600
4614400
4836400
5073000
5313000
5579600
5850000
6084000
6372000
6687800
7008000
7284000
7635100
8003200

PITAXt

1541000
1546100
1651200
1672800
1776200
1842600
1917300
2007600
2116500
2218800
2331600
2594700
2842000
2949800
3098700
3227400
3390000
3530000
3696600
3886200
4039200
4243600
4408400
4628000
4804800
5050500
5250000
5512000
5724000
6013400
6248800
6555600
6814800

CORPTAXt

344000
299600
326400
244800
278200
310800
323400
358500
398400
412800
455600
446400
435000
451500
469500
456400
474600
494200
512400
533400
554400
576800
599200
623000
646800
673400
700000
728000
756000
786800
817600
849800
883400

POPt

321369000
327000000
330000000
332000000
335000000
337000000
339000000
342000000
344000000
346000000
349000000
351000000
353000000
355000000
358000000
360000000
362000000
364000000
366000000
368000000
370000000
372000000
374000000
375000000
377000000
379000000
380000000
382000000
384000000
385000000
387000000
388000000
390000000
392000000

INFLt

0.008698535
0.018
0.019
0.02
0.021
0.022
0.022
0.022
0.022
0.021
0.021
0.021
0.021
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02

INTRTt

0.019
0.019
0.022
0.025
0.029
0.032
0.034
0.035
0.034
0.034
0.034
0.034
0.034
0.034
0.035
0.035
0.035
0.036
0.036
0.037
0.037
0.038
0.038
0.039
0.039
0.04
0.041
0.041
0.042
0.042
0.043
0.044
0.044

AUCPIt

240.569
245.262

PEREMPt

86172
88412.472
90711.196272
93069.687375072
95489.499246824
97972.226227241
100519.50410915
103133.01121599
105814.4695076
108565.6457148
111388.35250339
114284.44966847
117255.84535985
120304.49733921
123432.41427003
126641.65704105
129934.34012412
133312.63296734
136778.7614245
140335.00922153
143983.71946129
147727.29616729
151568.20586764
155508.97922019
159552.21267992
163700.5702096
167956.78503505
172323.66144596
176804.07664355
181400.98263629
186117.40818483

GFSPwoINTt

2129300
2169600
2284800
2418200
2419800
2494800
2581200
2664300
2683200
2787200
2929500
2987000
3130400
3223900
3357800
3525600
3671200
3806400
4000500
4158000
4367200
4536800
4672500
4897200
5098600
5350000
5564000
5832000
6069600
6307200
6616300
6877900

AUGCPIt

203.8
207.667
218.69
215.445
218.012
226.149
230.379
233.877
237.852
238.316
240.569
245.262
249.676716
254.420573604
259.50898507608
264.95867376268
270.78776458546
276.74509540634
282.83348750528
289.05582423039
295.12599653923
301.32364246655
307.65143895835
314.11211917648
320.39436156001
326.80224879121
333.33829376703
340.00505964237
346.80516083522
353.74126405192
360.81608933296
368.03241111962
375.39305934201
382.90092052885
390.55893893943
398.37011771822
406.33752007258
414.46427047404
422.75355588352
431.20862700119
439.83279954121
448.62945553203

PIt

11394000
11782206
12183639
12598750
13028003
13471882
13930884
14405525
14896338
15403873
15928700
16607263
17228271
18113552
18883138
19601304
20324612
21100197
21924631
22791915
23660056
24576189
25541171
26600423
27682814
28778060
29928154
31109100
32341466
33617539
34938176
36317089
37757706
39255742
40812054
42428356
44108076
45852928
47667197
49554311
51520269
53571070
60526755

GRCHG

1

RECESSt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

EXOGTAXCHt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

ASSETt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

RMTR

-1.21

OCR

0.06

REVELAST

1.576

CSLRT

1.2

TOLPROX

0.8

DEBTTOL

0.6

DEBTBRT

1

DEFBRT

3

DEFTOL

0.03

INTCHG

0

EFMAXDRT

0.2

EFSP

278208

EFCAPRT

0.4

CCREVSH

0.5

PISH

0.857

PEREMPGR

0.026

KFDEPLIM

0.01

KFCAP

0.04

KMAXSH

0.9

AGDPt

18470000
19178000
20103000
21136000
22034000
22872000
23716000
24621000
25583000
26595000
27608000
28677000
29803000
31039000
32302000
33580000
34922000
36300000
37738000
39227000
40768000
42377000
44058000
45806000
47622000
49508000
51468000
53504000
55621000
57823000
60117000
62510000

RGDPt

18470000
19178000
19896132.083862
21171274.429257
22079581.770869
22870205.909334
23696738.328739
24547306.427552
25399289.996068
26369724.601754
27367125.246479
28192002.735794
29254501.873548
30490067.54289
31757824.317456
33072844.791869
34491724.332735
35861540.394496
37339773.296604
38851534.432042
40446464.092662
42128237.112366
43881686.227588
45767943.503854
47683454.724408
49671487.243092
51820864.834148
53989575.147193
56279482.016872
58753482.095762
61246627.235021
63910299.330577

ADEFt

-855173
-996000
-1498000
-1316000
-1461000
-1621000
-1658000
-1578000
-1468000
-1889000
-1643000
-1966000
-1825000
-2303000
-2355000
-2540000
-2461000
-2787000
-3243000
-3064000
-3556000
-3800000
-3902000
-4312000
-4426000
-4700000
-4820000
-5834000
-5426000
-6338000
-6700000

RDEFt

-855173
-1457694.2307883
-1478101.8582685
-1538239.9905122
-1645526.4379953
-1743565.1749709
-1721038.1899227
-1658503.4290535
-1309364.7726782
-1543365.8585139
-1395553.0954159
-1544927.8632821
-1256934.3978848
-1557555.9929563
-1614197.7383197
-1572274.0763475
-1376317.2491718
-1395448.8912784
-1487883.8410418
-1430385.9497617
-1392975.3456281
-1330104.9526333
-1256784.9598355
-1131458.7648166
-1097797.4498571
-960113.4120347
-806740.42076755
-739269.02253986
-503072.61056562
-287371.50566188
-95133.895998344

RTOTREVt

3134354
3417600
3333569.7692117
3539992.8175012
3718973.2040704
3857239.7559629
4034117.1175835
4263403.1108845
4440572.9222579
4630224.8853175
5016021.3114515
5229473.4437729
5446939.2509946
5700264.3296506
5943399.8937303
6163745.1463308
6480826.645274
6757952.2827894
7084785.8194047
7412465.5245125
7736825.8648048
8104088.8383424
8449292.1816313
8859545.3353374
9300937.2146523
9696915.4376254
10189425.532889
10669843.767032
11149182.80105
11715832.617696
12286447.069186
12902177.653064

ENDOGCHt

0.0085044630129396
-0.010655557465473
-0.00034127897827033
0.0012275919875387
0.00022290207545225
0.0015814911044779
0.0034417560602677
0.0011494955369715
0.00075807791496058
0.0076977092418017
0.0022085455980234
0.00069656318321162
0.00076330652372952
0.00019278260406289
-0.00077881548930261
0.001526356719415
0.0005505587733933
0.0012926413667433
0.0010511988534201
0.00049607498914223
0.0010815554473205
0.0001799688638876
0.0010282251994198
0.0014805164455179
0.00016510141040554
0.0014068954307963
0.00099999630495315
0.00047601109873013
0.0013027456580841
0.0011994919138344

RINTRTt

0.019
0.019
0.022
0.025
0.029
0.032
0.034
0.035
0.034
0.034
0.034
0.034
0.034
0.034
0.035
0.035
0.035
0.036
0.036
0.037
0.037
0.038
0.038
0.039
0.039
0.04
0.041
0.041
0.042
0.042
0.043
0.044

POPGRt

0
0
0
0
0.0090361445783131
0.0059701492537314
0.0059347181008902
0.0088495575221239
0.0058479532163742
0.0058139534883721
0.0086705202312138
0.005730659025788
0.0056980056980056
0.0056657223796035
0.0084507042253521
0.005586592178771
0.0055555555555555
0.0055248618784531
0.0054945054945055
0.0054644808743169
0.0054347826086956
0.0054054054054054
0.0053763440860215
0.0026737967914439
0.0053333333333334
0.0053050397877985
0.0026385224274406
0.0052631578947369
0.0052356020942408
0.0026041666666667
0.0051948051948052
0.0025839793281655
0.0051546391752577
0.0051282051282051

GAt

0.98970959975434
1.0128932245332
1.0004129475637
0.99851461369508
0.9997302884887
0.99808639576358
0.99583547516708
0.99860911040026
0.9990827257229
0.99068577181742
0.99732765982639
0.99915715854831
0.99907639910629
0.99976673304908
1.0009423667421
0.99815310836951
0.99933382388419
0.99843590394624
0.99872804938736
0.99939974926314
0.99869131790874
0.9997822376747
0.9987558475087
0.99820857510092
0.99980022729341
0.99829765652874
0.99879000447101
0.99942402657054
0.99842367775372
0.99854861478426

INCTAXt

1885000
1845700
1977600
1917600
2054400
2153400
2240700
2366100
2514900
2631600
2787200
3041100
3277000
3401300
3568200
3683800
3864600
4024200
4209000
4419600
4593600
4820400
5007600
5251000
5451600
5723900
5950000
6240000
6480000
6800200
7066400
7405400
7698200

INCTXRTt

0.15748907417434
0.16251421420378
0.15033266676615
0.15318576835731
0.15402370881365
0.15439590766002
0.15723450834879
0.16097974899476
0.16211552984404
0.16516740740741
0.17360089829035
0.18009387313875
0.179862725229
0.18117475434131
0.17973093926073
0.1813761048243
0.18160870511425
0.18273785123967
0.18456965392973
0.1845543528692
0.18634591836735
0.18623256955424
0.18783367379364
0.18756760249749
0.1894264499601
0.18940777248122
0.19107484262066
0.19087320574163
0.19268109526977
0.19259890355049
0.19413660694978
0.19408675731883

SRLSt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

SSMEDTXRTt

0.060793394694099
0.060068828866409
0.063930756603492
0.063786903860712
0.061459562494327
0.063628016789087
0.063488783943329
0.063713902765932
0.063534378298089
0.062477909381463
0.062655751955955
0.062698329671862
0.063627822702413
0.062521344115468
0.06257197696737
0.0615812983919
0.060649447339786
0.060495867768595
0.06057554719381
0.060570525403421
0.06063579277865
0.060598909785969
0.060601933814517
0.06051608959525
0.060602242660955
0.060596267269936
0.059609854666978
0.059546949760766
0.059614174502436
0.059588744963077
0.059572167606501
0.059556870900656

MTXRTt

0.069770113697888
0.073566273855459
0.073063721832562
0.069861847085541
0.070527366796769
0.070697796432319
0.070543093270366
0.071804557085415
0.072610718054958
0.071547283323933
0.072761518400464
0.072810963489905
0.0727175116599
0.072605431876027
0.073673456751904
0.072686122692079
0.073790160930073
0.073603305785124
0.072690656632572
0.073694139240829
0.073773547880691
0.074738655402695
0.073732352807663
0.074636510500808
0.074742765948511
0.074735396299588
0.074764902463667
0.075695275119617
0.074770320562378
0.075748404614081
0.075727331703179
0.076717325227964

RSSMEDREVt

1122854
1152000
1271974.7776043
1350450.0466278
1357001.4356953
1455185.845569
1504477.0999149
1564004.6948906
1613728.0991131
1647525.2640825
1714707.8111909
1767591.4816389
1861400.2584575
1906280.0049529
1987149.8517257
2036668.7237971
2091904.0185766
2169475.0056835
2261877.1995346
2353257.8532779
2452503.4153518
2552925.2402142
2659315.0444337
2769696.9696695
2889724.2941212
3009906.7166776
3089034.2214807
3214914.518895
3355054.8618605
3501046.2602971
3648594.3429776
3806297.4464535

RINTRTt

0.019
0.019
0.022
0.025
0.029
0.032
0.034
0.035
0.034
0.034
0.034
0.034
0.034
0.034
0.035
0.035
0.035
0.036
0.036
0.037
0.037
0.038
0.038
0.039
0.039
0.04
0.041
0.041
0.042
0.042
0.043
0.044

RGFSPwoINTt

2129300
2169600
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2284800
2287366.8336003
2296502.278161
2311838.9902757

EFBALt

0
0
256560
205564.32
372863.428
511536.467412
654465.63436918
770477.46593774
940604.17724556
943235.62067622
882465.63177921
943164.4043966
946218.70512676
941980.91798883
855768.26920045
886080.15862246
881452.96417425
941846.99803279
941814.42782609
724079.74722783
863030.69787526
749122.83369664
594049.50137711
590383.38242944
413968.33434419
361073.09938361
344476.02335896
477559.54031668
-102900.51853034
63451.026411446
-349583.57484708
-733947.87051036

POPINFt

0.021447416311927
0.028872727272727
0.033643373493976
0.031164179104478
0.032321661721068
0.037019469026549
0.033417543859649
0.033376744186047
0.036804624277457
0.032076790830946
0.032037606837607
0.031998866855524
0.035340845070423
0.030703910614525
0.030666666666667
0.030629834254144
0.030593406593407
0.03055737704918
0.030521739130435
0.030486486486486
0.030451612903226
0.027208556149733
0.0304
0.030366047745358
0.027166226912929
0.030315789473684
0.030282722513089
0.027125
0.030233766233766
0.027100775193799
0.030185567010309
0.030153846153846

CCSPt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

PROJSPt

2232242.2690909
2361668.379759
2356003.9164179
2358648.5327003
2369382.0828319
2361152.4042105
2361059.1851163
2368891.2055491
2358089.0516905
2357999.5241026
2357911.0109915
2365546.7628169
2354952.2949721
2354867.2
2354783.0453039
2354699.8153846
2354617.495082
2354536.0695652
2354455.5243243
2354375.8451613
2346966.1090909
2354257.92
2354180.3458886
2346869.3952507
2354065.5157895
2353989.9643979
2346775.2
2353878.1090909
2349356.2479435
2365823.5015677
2381549.8275209

EFCAPt

892896.90763636
944667.35190361
942401.56656716
943459.41308012
947752.83313274
944460.96168421
944423.67404651
947556.48221965
943235.62067622
943199.80964103
943164.4043966
946218.70512676
941980.91798883
941946.88
941913.21812155
941879.92615385
941846.99803279
941814.42782609
941782.20972973
941750.33806452
938786.44363636
941703.168
941672.13835544
938747.75810026
941626.20631579
941595.98575916
938710.08
941551.24363636
939742.49917738
946329.4006271
952619.93100837

EFINTt

0
0
0
0
0
5644.32
5139.108
10813.039412
16369.166957184
22251.831568552
26966.711307821
31980.542026349
32070.011102991
30003.831480493
32067.589749484
32171.43597431
32027.35121162
29951.889422016
31012.805551786
30850.853746099
33906.49192918
33905.319401739
26790.95064743
31932.135821384
28466.667680472
22573.88105233
23024.951914748
16144.765039423
14442.923975345
14123.516957717
19579.941152984
-4321.8217782743
2664.9431092807
-15032.093718424

EFINTGFt

0
0
0
0
0
0
0
0
32070.011102991
0
32067.589749484
32171.43597431
32027.35121162
0
0
0
33906.49192918
33905.319401739
0
0
0
0
0
0
0
0
0
0
0
0

RGFREVt

2061594.9916074
2189542.7708734
2361971.7683751
2402053.910394
2529640.0176685
2699398.415994
2826844.8231448
2982699.621235
3301313.5002606
3461881.962134
3585538.9925371
3793984.3246978
3956250.0420046
4127076.4225337
4388922.6266973
4588477.2771058
4822908.6198701
5059207.6712346
5284322.449453
5551163.5981282
5789977.1371976
6089848.3656679
6411212.9205311
6687008.7209478
7100391.3114083
7454929.2481369
7794127.9391895
8214786.357399
8637852.7262086
9095880.2066103

RDEBTt

19976827
20832000
22289694.230788
23767796.089057
25306036.079569
26951562.517564
28695127.692535
30416165.882458
32074669.311511
33384034.08419
34927399.942704
36322953.038119
37867880.901402
39124815.299286
40682371.292243
42296569.030562
43868843.10691
45245160.356082
46640609.24736
48128493.088402
49558879.038164
50951854.383792
52281959.336425
53538744.296261
54670203.061077
55768000.510934
56728113.922969
57534854.343737
58274123.366276
58777195.976842
59064567.482504
59159701.378502

RDEBTGDPt

1.0815824038982
1.0862446553342
1.1203028878597
1.1226436164
1.1461284159357
1.178457361705
1.2109315338868
1.239083643341
1.2628175557851
1.2659985869541
1.2762538859355
1.2884133624179
1.2944291810226
1.2831987087024
1.2810188407611
1.2788911657506
1.2718657578182
1.2616624901876
1.2490865672075
1.2387797236834
1.2252957124911
1.2094466295347
1.1914300436239
1.1697869774672
1.1465235347785
1.1227366766372
1.0946963950626
1.0656659954607
1.0354417147764
1.0004036166068
0.96437257280888
0.925667724892

DEBTBRKt

0
0
0
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
0.95854586934398
0.86768943358111
0.77852604039626

RDEFGDPt

0.044591354677234
0.073265206756981
0.069816385556172
0.069667985855678
0.07195066124541
0.073578276924985
0.070111081026432
0.06529723584046
0.049654093565735
0.056394884176315
0.049501736662506
0.05280991862244
0.041224388765839
0.049044795304199
0.048807344771156
0.045584096091576
0.03837864280317
0.037371648729461
0.038296655789603
0.035364919575781
0.033065123088647
0.030311163197668
0.027459939503939
0.023728540042998
0.022101159252279
0.018527545132786
0.0149425221178
0.013135675668057
0.008562430559361
0.0046920380539347
0.0014885534412265

DEFBRKt

0
0
0
0
0.091819639969728
0.36094255589756
0.319873443878
0.31815965926507
0.34500817837619
0.36478841890502
0.32328977380605
0.26965953482336
0.12738307622571
0.18269057410284
0.1262380252704
0.15214494579702
0.071006489873692
0.122831685913
0.12107806291028
0.098389151028819
0.055183279613724
0.049972055925114
0.054751410571685
0.040191946678272
0.029973941073986
0.019129869765165
0.0095009729465446
0
0
0
0
0
0
0

RSSMEDSPt

1536000
1591200
1690600
1798200
1940400
2103200
2216100
2296200
2492400
2650500
2813000
3070200
3161300
3357800
3559500
3777100
3952800
4152900
4395600
4614400
4836400
5073000
5313000
5579600
5850000
6084000
6372000
6695313.3358509
7035989.0372374
7332644.676779

ENTCUTt

55200
99400
107600
142200
162800
112900
80100
196200
158100
162500
257200
91100
196500
201700
217600
175700
200100
242700
218800
222000
236600
240000
266600
270400
234000
288000
315800
312686.66414911
248010.96276258
302455.32322097

INTt

379559.713
458304
557242.35576971
689266.08658265
809793.15454621
916353.12559719
1004329.4692387
1034149.6400036
1090538.7565914
1135057.1588624
1187531.5980519
1234980.4032961
1287507.9506477
1369368.535475
1423882.9952285
1480379.9160697
1579278.3518488
1628825.7728189
1725702.5421523
1780754.2442709
1883237.4034502
1936170.4665841
2038996.4141206
2088011.0275542
2186808.1224431
2286488.0209483
2325852.6708417
2416463.8824369
2447513.1813836
2527419.4270042
2598840.9692302

REALPIt

11394000
11782206
12183639
12598750
13028003
13471882
13930884
14405525
14896338
15403873
15928700
16607263
17228271
17775811.57998
18167694.202313
18470764.298968
18740072.639186
19036391.18221
19354390.867488
19686890.94469
20016417.231041
20363825.789065
20728119.197706
21143744.075406
21572645.834045
21986420.045235
22416756.029491
22844418.650374
23283710.663528
23727841.760327
24176441.418775
24637861.346545
25112931.108256
25597339.210274
26090350.520731
26591785.17715
27102492.4373
27622184.341561
28152073.571592
28692741.423489
29246139.86218
29814022.831702
60526755

REALPI10CHGt

0.034071126305826
0.034920870586487
0.035252927350246
0.035023470267115
0.033813492988394
0.032061695296168
0.030099696939341
0.028266182501072
0.026526106921458
0.024836820972634
0.023105928451436
0.020601332382234
0.018666021868349
0.017501939035342
0.017326506543201
0.017576257851913
0.018075882716492
0.018402716266524
0.018655345738152
0.018844980531698
0.019061990012148
0.019235081405077
0.019374465779614
0.019298283879559
0.019195858000108
0.019199723767175
0.019162995650253
0.019172720954426
0.019168094657781
0.019181145369241

REALPICHGt

0.034071163668107
0.034071125400082
0.034071106662591
0.04260002385631
0.037393759585791
0.03178151655383
0.022045835745351
0.016681814064045
0.014580248865635
0.015812027452051
0.016704830355389
0.017179568165106
0.016738360936594
0.017356180879593
0.017889242051794
0.020051258569865
0.020285043041992
0.01918050360507
0.019572808277569
0.019077810380781
0.019229730459677
0.01907475587617
0.018906045605843
0.019085518822914
0.019282102250249
0.019289190096121
0.019260256169883
0.019219161353172
0.01920545223826
0.019175059469657
0.019183465850455
0.019205258558359

KFBALt

0
0
0
22848
45696
4715.8272
487.61653248
50.46831111168
5.2184233689477
0.53958497634919
0.055793086554507
0.005769005149736
0.0005965151324827
6.1679664698711E-5
6.3838452963166E-6
22848.000006384
45696.000006384
68544.000006384
91392.000006384
94773.50400662
98280.123654865
102014.76835375
10589.132955119
1100.2109140369
114.31191396843
11.888439052717
22859.888439053
45707.888439053
68555.888439053
91429.556775056
95361.027716383
99556.912935904

KFDEPt

0
22848
22848
-40980.1728
-4228.21066752
-437.14822136832
-45.249887742732
-4.6788383925985
-0.48379188979469
-0.050024081404771
-0.0051724900172533
-0.00053483546778399
-5.5295819402395E-5
22848
22848
22848
22848
3381.5040002362
3506.6196482449
3734.6446988849
-91425.635398631
-9488.9220410823
-985.89900006845
-102.42347491572
22848
22848
22848
22873.668336003
3931.4709413274
4195.8852195209

KFBALt

0
0
0
22848
45696
4715.8272
487.61653248
50.46831111168
5.2184233689477
0.53958497634919
0.055793086554507
0.005769005149736
0.0005965151324827
6.1679664698711E-5
6.3838452963166E-6
22848.000006384
45696.000006384
68544.000006384
91392.000006384
94773.50400662
98280.123654865
102014.76835375
10589.132955119
1100.2109140369
114.31191396843
11.888439052717
22859.888439053
45707.888439053
68555.888439053
91429.556775056
95361.027716383
99556.912935904

EFSPt

200400
513600
294800
329100
330400
363200
313800
101200
549800
309000
430900
260000
575200
456600
492600
265000
424800
708600
344800
602800
640500
483200
656400
526000
488000
338000
1057000
286800
875000
831700

RTOTSPt

4791264
5018094.6757697
5257213.1945826
5502766.1939582
5777682.2925544
5984441.3008073
6099076.3513114
5939589.6579957
6559387.1699654
6625026.5391888
6991867.1142767
6957198.7275354
7500955.8866866
7777942.8846505
8053100.7216215
8134269.5319612
8480234.7106831
8900349.3655543
9167211.8145665
9497064.1839705
9779397.1342646
10116330.295173
10432395.979469
10794712.887483
11149538.944924
11476584.187799
11888451.82359
12218905.228262
12573818.574848
12997311.549062

KFXDEPt

0
22848
22848
0
0
0
0
0
0
0
0
0
0
22848
22848
22848
22848
3381.5040002362
3506.6196482449
3734.6446988849
0
0
0
0
22848
22848
22848
22873.668336003
3931.4709413274
4195.8852195209

EFXDEPt

456960
462604.32
462099.108
467773.039412
473329.16695718
479211.83156855
483926.71130782
71850.901404312
489030.01110299
339694.9411369
401886.71098068
223590.77688776
488987.35121162
486911.88942202
487972.80555179
294543.18011244
390860.93786412
490865.31940174
483750.95064743
488892.13582138
485426.66768047
479533.88105233
479984.95191475
473104.76503942
471402.92397534
471083.51695772
476539.94115298
453151.54494179
461965.39874148
447335.70433671

INCTSHt

0.58886137302934
0.57865168539326
0.5752391978445
0.58034016053461
0.57903079205924
0.58090762870938
0.58652238669197
0.58988088496239
0.59262623226147
0.60195780313786
0.60627732841908
0.62664052800615
0.62444243331315
0.62597097145821
0.61981358580399
0.62698893420351
0.62093930608908
0.62282179924815
0.62381561174299
0.61971283168998
0.62304620579975
0.61791030427848
0.62147217626296
0.61533631734527
0.6154110997527
0.6135971833799
0.61239958816705
0.60731910808499
0.60992811054811
0.60314962073857
0.6027291663977
0.59665896773418

EMPLt

192722264.77278
194862451.08043
199683751.7795
202892461.90224
205271827.3172
207452793.33408
209911471.28112
212585967.78566
215395069.37057
217933176.22919
220635178.16419
223487719.2312
226857969.58236
230106227.21731
233148319.8331
236321560.37171
239421695.3754
242598659.10774
245780402.23414
248962651.54226
252230523.95006
255590584.67599
258997207.06783
262441784.42077
265921451.58849
269443630.79203
273004320.66756
276614346.51531
280278101.84436
284013174.85308
287834816.32626

EMPGDPCHt

0
-2005212.6144674
333257.49318272
419723.95885967
-16101.620731274
-168489.10049355
-628289.92390755
-1526567.2117307
-1824523.7838943
-1901427.1264928
-3731473.2293191
-4113095.8387828
-4012039.7776308
-3876484.8385119
-3521214.5524221
-2911729.485084
-2891921.270068
-2559999.5830398
-2352514.2967302
-1963560.4409539
-1480652.0869162
-1022836.7192629
-215179.80641456
338673.04049889
878136.15979543
1847306.7166353
2477648.6466907
3274762.6398145
4510207.9726128
5336743.6402163
6447846.7544158

REALGDPCHt

-206867.91613844
34616.711734011
43854.770025584
-1690.6133296615
-17760.000465284
-66485.619671477
-162173.54911743
-194585.32544499
-203780.14180933
-401868.64596701
-445137.56024757
-436327.17373789
-424064.88267493
-387466.26541524
-322284.65071757
-321975.07447718
-286696.81641402
-265010.10627111
-222495.70291762
-168763.12784023
-117267.60148052
-24815.351624381
39286.807298435
102464.90925785
216820.07845678
292514.49825521
388897.08963902
538764.06783035
641247.35271779
779311.59883593

REALTOTREVt

3333569.7692117
3473987.0632985
3578068.852653
3634766.6653709
3719610.8746626
3846400.5519119
3920001.3908084
3999432.7974036
4243556.118794
4333140.7557751
4420502.3355146
4530940.3594183
4631568.9206141
4709097.4804768
4854262.303533
4962583.0116361
5100575.9334499
5231846.6565773
5353711.5757766
5497891.5611645
5619687.0771448
5777009.3149031
5945907.8462847
6077499.0244337
6260958.3887892
6427602.4298516
6584666.9037052
6783655.126603
6974558.8749681
7180476.6850301

REALRTOTREVt

3333569.7692117
3473987.0632985
3578068.852653
3634766.6653709
3719610.8746626
3846400.5519119
3920001.3908084
3999432.7974036
4243556.118794
4333140.7557751
4420502.3355146
4530940.3594183
4631568.9206141
4709097.4804768
4854262.303533
4962583.0116361
5100575.9334499
5231846.6565773
5353711.5757766
5497891.5611645
5619687.0771448
5777009.3149031
5945907.8462847
6077499.0244337
6260958.3887892
6427602.4298516
6584666.9037052
6783655.126603
6974558.8749681
7180476.6850301

REALRTOTSPt

4791264
4924528.6317662
5058028.0499746
5185384.4703869
5327244.911175
5399104.3595063
5384077.2797467
5130418.126479
5549244.2779496
5489495.7998562
5674299.5440283
5530033.4651351
5845340.1724363
5942343.5544222
6031925.4624761
5973257.2978036
6105206.590275
6282020.8629042
6343506.8679136
6442899.3899786
6504349.7746675
6596516.2021065
6669227.3776618
6765538.7390675
6850906.2815203
6913589.5541249
7021276.5057286
7074942.2425151
7137688.9868662
7233421.7568266

========== END OF DATA DUMP ==========