VFM Model Tool

Value-for-money (VFM) Indicator tool
Developer contacts
Developed by
Economic Consulting Associates (United Kingdom)
www.eca-uk.com
with assistance from

CRISIL Infrastructure Advisory (India)
Please ensure that Excel's Macros are enabled before using this tool.
Version information
Version
Date
v4.0
20 December 2010
Sector Selector:
User Guide
Brief introduction to value for money (VFM)
The purpose of this tool is to give a quantitative indication of whether a proposed PPP project can be expected to pr
to the public sector Sponsor.
A PPP provides value for money if the expected net cash cost for the public sector of doing the project as a PPP is l
doing the project through the traditional public sector route, after taking account of the possible cost of risk.
VFM is measured from the point of view of the public Sector finances - for example, for the finance Ministry or Depa
A very important source of cost in an infrastructure project is risk.
Risk creates uncertainty about what the cost of the project will actually be.
The party (public sector or private sector) that faces risk also faces potentially higher than expected costs.
One of the main arguments for using the PPP route is that it allows risks to be transferred to the private sector partn
reduce costs for the public sector by using a PPP arrangement.
More information on value for money is available in the toolkit.
There are several different types of risk that impact a project. These include:
- the risk of cost and time overruns during contruction
- the risk that project revenues will not be as expected due to traffic volumes being lower than forecast.
- the risk that project revenues will not be as expected due to "leakage" of revenue as a result of non-payment of t
- the risk that operating costs (Opex) during the life of the project will be higher than expected
- the risk that the project will need to be renegotiated (this risk is always faced by the public sector).
Each of these risks is allowed for in the VFM Indicator tool. Each (except renegotiation risk) can be assigned to either
How the tool provides VFM indications
In all countries that do PPPs there is difficulty in accurately measuring value for money, because it is difficult to forec
Since the future is unknown, there is a range of possible risks and a range of possible outcomes.
This means it can be dangerous to rely on a single estimate of VFM (a 'point estimate'), since this does not take acco
To avoid this danger, the VFM Indicator tool provides a range of expected VFM outcomes.
Based on past experience it is possible to say how likely several different cost outcomes are.
This likelihood can be described using probability distributions.
The VFM Indicator tool provides a range of possible VFM outcomes by using probability distributions to calculate val
The purpose of this range is to help give an indication to the public Sponsor of how strong the quantitative VFM resu
Using the VFM Indicator tool
More information on the way the VFM Indicator tool works is available in the PPP toolkit.
To use the tool, Excel's Macros must be enabled.
This can be done by choosing the option when the file is opened, or by clicking Options at the top of the screen (in Ex
or by using Excel's security settings.
The VFM Indicator can display the Rupee symbol. To display it, you must have the 'rupi foridian' font installed on you
If this font is not installed, the Rupee symbol will appear as an "R".
The VFM Indicator tool compares the expected net costs of the project as a PPP against the expected net costs of t
This comparison takes into account the expected added cost due to risk.
The cost of doing the project through the traditional public sector route is called the "Public Sector Benchmark" (PSB
It is sometimes also called the Public Sector Comparator (PSC).
The VFM Indicator tool uses financial information from the Financial Viability Indicator model, which is also available
Steps for using the VFM Indicator tool:
1. Select your sector: Use the 'Sector Selector' menu to choose your sector.
2. Allocate risks: On the 'Setup' sheet tick the boxes to allocate risk to either the private or public sector.
The allocation of risks should match the allocation in the Concession Agreement (or the planned allocation, if the
The discount rate (interest rate) for pubic sector projects should also be entered on the 'Setup' sheet.
The tool has default values already entered for the probability distribution parameters.
If the user wants to change these defaults this can be done on the 'ProbDist Parameters' sheet.
Each probability distribution requires a standard deviation and a mean. The tool can estimate the distributions us
The parameters must be based on evidence from past projects. Ideally, they will come from a database or from s
3. Enter the financial information: The results from the Financial Viability Indicator model are entered on the 'Finan
These can be imported into the model by clicking the "Import data from .csv file" button. The user will be asked t
that was produced by the Financial Viability Indicator model (this is done on the 'Export' sheet of the Financial mo
Alternatively, the user may paste the data in manually.
Please note, the structure of the 'Financial Inputs' sheet must not be altered.
To avoid accidental changes the 'Financial Inputs' sheet is protected (password, to allow manual data entry, is "VF
4. Check the range of simulated VFM outcomes on the 'VFM Indication' sheet: The model simulates a range of VFM
information and the probability distributions for each risk. The simulation can be repeated by clicking the button
The VFM range is shown In the chart on the 'VFM Indication' sheet.
5. Interpret the results: The range of expected VFM shows how strong the VFM test for the project is.
If the VFM range is all in the positive area, then the quantitative VFM test suggests that the PPP can provide value
If the VFM range is all in the negative area, then the quantitative VFM test doubts that the PPP can provide value
If the VFM range covers both the negative area and the positive area, then the quantitative VFM test is uncertain.
An uncertain VFM result means the test is not strong enough to support a decision in favour of the PPP using quan
Qualitative analysis, for example using the Suitability Filter in the PPP toolkit, should be carried out.
Note, a qualitative assessment should be carried out even for PPPs that have a positive VFM indication.
P project can be expected to provide value for money (VFM)
of doing the project as a PPP is less than the expected net cash cost of
of the possible cost of risk.
or the finance Ministry or Department or for the Sponsor.
than expected costs.

erred to the private sector partner. This can make it possible to
lower than forecast.

as a result of non-payment of tolls.
he public sector).
n risk) can be assigned to either the public or private sector in a PPP.
ey, because it is difficult to forecast the value of risk.

outcomes.
'), since this does not take account of the uncertainty in the estimate.
ity distributions to calculate values for each type of risk.

trong the quantitative VFM result is.
ns at the top of the screen (in Excel 2007) and choosing Enable,
pi foridian' font installed on your computer.
ainst the expected net costs of the traditional public sector route.
"Public Sector Benchmark" (PSB).
or model, which is also available in the PPP toolkit.
Sector Selector:
ivate or public sector.

or the planned allocation, if the Agreement has not been finalised).
on the 'Setup' sheet.
meters' sheet.
an estimate the distributions using these parameters.
come from a database or from studies of project costs.
model are entered on the 'Financial Inputs' sheet.

button. The user will be asked to select the .csv file
Export' sheet of the Financial model).
o allow manual data entry, is "VFM").
model simulates a range of VFM outcomes using the financial

repeated by clicking the button on the 'VFM Indication' sheet, or by hitting F9.
for the project is.

s that the PPP can provide value for money.
that the PPP can provide value for money.
antitative VFM test is uncertain.
n in favour of the PPP using quantitative information alone.

uld be carried out.
sitive VFM indication.
Set-up for indicative VFM analysis - Ports sector
Choose the major project risks that will be allocated to the private sector under the PPP, and enter the discount ra
sector projects.
Choose the risk allocations

Which of the major project risks will be allocated to the private sector for the VFM evaluation?
Allocate to the private sector?
Major project risk:
Ticking indicates the risk would be

allocated to the private sector in the PPP
Construction-phase risks
Construction cost overrun risk
Allocated to private sector?

TRUE
Construction time overrun risk

TRUE
Operation-phase risks
Traffic risk - shortfall in traffic volume

TRUE
Payment risk - revenue shortfall due to collections inefficiency

TRUE
Opex risk - risk of opex costs being higher than expected

TRUE
PPP risks for the public sector

Contract modification / renegotiation risk
Faced by the public sector
Set the discount rate

What is the discount rate for evaluating public projects?
10.0%
Change default probability parameters?

Do you want to change the default parameters on the probability distributions?
Set the cost of PPP procurement

What is the cost of procuring the PPP as a % of total project cost? (it is typically 1-3%)
tor
PPP, and enter the discount rate for evaluating public

Sector Selector:
valuation?
cates the risk would be

the private sector in the PPP
ated to private sector?
cated to private sector?
by the public sector
Click to change the

default parameters
default parameters
1.5%
Inputs from Financial Viability Indicator Model - please do not change th

.csv export for VFM Indicator Tool
for a project in the Ports sector
Capex
R cr.
Opex
R cr.
User charges
R cr.
Annuities
R cr.
Other revenue (excluding terminal payment)
R cr.
Terminal payment
R cr.
Total revenue
R cr.
Grants
R cr.
Taxes
R cr.
Key indicators
Project NPV
Project IRR
Equity NPV
Equity IRR
Cost of debt - during construction
Construction period
R cr.
%
R cr.
%
%
years
Set-up and inputs used in the Financial Viability model

This is a record of the inputs and settings of the model used to create this export file. These inputs and settings can b
These settings are from the following file and location: \\.host\Shared Folders\ECA\Projects\India PPP toolkits\Toolk
Export date and time:
11/24/2010 15:52
Set-up sheet
Export file name:
Non-container terminal capex project, expressed in nominal terms
Export_Finmod_Results
PPP concession period (incl. construction period)
Start of port operations (PPP operation start)

Operating period
PPP finishes at the end of
2012.5
2.5
2014.5
Construction start year

Construction period
Construction complete by
Model expressed in real or nominal terms?
201000%
2.5
201250.00%
Nominal
Expected inflation
5%
Tax rate
MAT
33.20%
19.90%
Tax exemption start

Tax exemption length
2005
1000%
Cost of Equity (Nominal)

Cost of Debt (Nominal)
15%
10%
Non-CapEx discount rate (Nominal)
0%
Demand
Cargo traffic
Cargo Type
Container Status
Non-container
n/a
Foreign
Foreign
Empty
Empty
Foreign
Foreign
Foreign
Foreign
Coastal
Coastal
Coastal
Coastal
Coastal
Coastal
Transhipment-Coastal
Transhipment-Foreign
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
Minimum Guarunteed Cargo

Cargo Type
Container Status
Non-container
n/a
Foreign
Foreign
Foreign
Foreign
Foreign
Foreign
Coastal
Coastal
Coastal
Coastal
Coastal
Coastal
Empty
Empty
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
CapEx
Costs and timing
Construction start year
Duration of works
Non-container Terminal
Civil Construction
Equipment
Other
Container Terminal
Civil Construction
Equipment
Other
Other CapEx
Civil Construction
Equipment
Other
Construction profiles
% Construction in each 0.5 year period
Period 1
Period 2
Period 3
Period 4
Period 5
Period 6
Period 7
Period 8
Period 9
Period 10
Rs Cr.
Rs Cr.
Rs Cr.
Rs Cr.
Rs Cr.
Rs Cr.
Rs Cr.
Rs Cr.
Rs Cr.
%
%
%
%
%
%
%
%
%
%
CapEx financing
Max VGF funding as % of initial capex
VGF grant as % of initial capex
Other grant funding as % of initial capex
Total CapEx grant(s)
%
%
%
Rs Cr.
Debt:Equity Ratio
Loan term
Moratorium period
Years
Years
Repayment schedule
Linear
Financing costs, contingency costs, etc
% of capex
Costs
Fixed OpEx
Value of port Assets
Civil Construction
Equipment
Other
Annual costs
Unit cost inputs:
Civil repair and maintenance
Equipment repair and maintenance
Insurance
Other expenses
Rs Cr.
Rs Cr.
Rs Cr.
CapEx phase
Annual cost start
%-Civil CapEx
%-Equipment CapEx
%-CapEx
%-CapEx
Variable OpEx
Non-container Terminal
Power consumption
Cost of power
Fuel consumption
Cost of fuel
Container Terminal
Power consumption
Cost of power
kWh/Tonne
Rs/kWh
Liter/Tonne
Rs/Liter
0
kWh/TEU
Rs/kWh
Fuel consumption
Cost of fuel
Liter/TEU
Rs/Liter
License Fee
License Fee
Escalation of license fee over WPI
Revenue
Charges from cargo loading / unloading
Cargo type
Container Status
Non-container
n/a
Container Terminal
Foreign
Foreign
Foreign
Foreign
Foreign
Foreign
Coastal
Coastal
Coastal
Coastal
Coastal
Coastal
Empty
Empty
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
Empty
Empty
Empty
Full
Full
Full
Loading charge escalation

Escalation of charges over WPI
Charges for other port services
Revenue from berth hire
Total annual ship traffic
Berth hire charges
Other charges
Storage
Demurrage
GRT
Rs/GRT
%-handling rev.
%-handling rev.
Revenue sharing requirement

% of gross revenue to be shared
Revenue from other sources
Rs Cr.
Equity IRR required by private sector partners:
Termination payment at end of concession
Rs Cr.
del - please do not change the structure of this sheet as this may stop the VFM Indicator tool from working properly.
2010
2011
2012
2013
2014
2015
2016
-120.0
-504.0
-126.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
12.5
28.1
32.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
100.0
0.0
0.0
0.0
0.0
12.5
28.1
132.8
0.0
0.0
0.0
150.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-1.4
0.0
-416.15
0.0%
-252.39
0.0%
10.0%
2.5
le. These inputs and settings can be entered back into the Financial Viability Model to recreate the model outputs.
A\Projects\India PPP toolkits\Toolkit content\Tools module\Financial model\Ports\Drafts\[Export_Finmod_Results.csv]Export_Finmod_R
nmod_Results
Years
Years
Years
Years
Container length
Demand units Initial traffic Traffic growth
Elasticity
Initial
2nd Phase
3rd Phase
201250.00% 201300.00% 201350.00%
n/a
M-tonne
1
1.50%
1.50%
1.50%
20-foot
40-foot
TEU
TEU
201250.00% 201300.00% 201350.00%

0%
0.00%
0.00%
0.00%
0%
0.00%
0.00%
0.00%
0
0
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
0%
0%
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0
0
0
0
0
0
0
0
0
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Container length
Demand units Initial MGC
n/a
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
M-tonne
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
MGC growth
Initial
2nd Phase
3rd Phase
201250.00% 201300.00% 201350.00%
0%
1.00%
1.00%
1.00%
0%
0
0
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0
201250.00% 201300.00% 201350.00%

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
TEU
0.00%
0.00%
0.00%
0.00%
0.00%
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Non-containerContainer
Terminal Terminal
Other CapEx
2010
2011
1
150.00%
SLM
# years
100
10
10
0%
0%
0
20000%
21000%
22000%
Terminal Terminal
Other CapEx
50%
50%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
30%
50%
20%
0%
0%
0%
0%
0%
0%
0%
WDV
%
10
15
20
60.00%
10.00%
20.00%
1000%
1500%
20
60.00%
10.00%
20.00%
1000%
1500%
2000%
60.00%
10.00%
20.00%
20%
20%
0%
15000.00%
50%
20
2.5
0.00%
Book Value of Current Port Assets

0
0
0
Existing
Terminal Terminal
Other CapEx
2010
2010.5
2012
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Initial
2012.5
0
0.00%
0.00%
0.00%
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2nd Phase
3rd Phase
2013
2013.5
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0
0
0
Rs Cr.
WPI +
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
Container length
Units
n/a
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
20-foot
40-foot
>40-foot
Rs/Tonne
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Rs/TEU
Loading / unloading charges

Initial
2nd Phase
3rd Phase
201250%
201300%
201350%
177.16
177.16
177.16
201250%
0%
0%
0
0%
0
0
0
0
0
0
0.00%
0
0
0
0
0
0
0
0
0
0
0
0
0
2013
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2013.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10.00%
#NAME?
Annual growth rate

Initial traffic 201250.00% 201300.00% 201350.00%
0
0.00%
0.00%
0.00%
0
0%
0
18.00%
100
0%
0%
0%
0%
0%
0%
0%
0%
0%
tool from working properly.
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
model outputs.
nmod_Results.csv]Export_Finmod_R
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Range of simulated VFM outcomes - Ports sector

Average expected VFM was positive and strong in the most recent simulation.
The estimated chance of a positive VFM outcome was 100%
A qualitative VFM assessment of the proposed PPP should still be carried out as best
practice.
Most recent simulation
723.4
VFM as % of project cost
96.5%
Probability of VFM in most recent simulation: 100%
R cr.
Average VFM (most recent simulation):
Range of possible VFM results from most recent simulation
Range of expected VFM results

Probability
0.50
0.40
0.30
0.20
0.10
890.0
1,971.3
1,872.7
1,774.0
1,675.3
1,576.7
1,478.0
1,379.3
1,280.7
1,182.0
1,083.3
984.7
886.0
787.3
688.7
0.00
590.0
Expected VFM (Rs cr)
- The expected value of risk and VFM will change each time the test is repeated.
- The column chart shows how wide the range of possible VFM results is. If the range includes negative
results it may indicate uncertainty in the ability of the project to provide VFM.
tor
Sector Selector:
100%
Calculation details for average simulated VFM
Present value inputs are calculated using cashflows provided by the Financial Viability Indicator tool, discounted at the user-input discount rate
All calculations should be made in nominal terms.
Cash costs and receipts - from Financial Viability Indicator tool
PSB
750.0
PV of payments for a public sector project

PV of payments under PPP
Total costs for public finances
R cr.
R cr.
750.0
Gross VAT received

Corporate tax (including MAT) received
Third party income (eg, tolls, charges, advertising) received
Total receipts for public finances
R cr.
0.0
R cr.
49.0
49.0
Net cash cost to Public Finances ( = costs - receipts)
R cr.
701.0
Expected value of risk that would be transferred under PPP

Expected cost of added risks from a PPP for the public sector
R cr.
PSB
207.4
Adjusted net cost to Public Finances

Expected average VFM
R cr.
R cr.
R cr.
R cr.
Risk adjustment
R cr.
R cr.
908.5
The expected value of risk and VFM will change each time the simulation is repeated. To
repeat, click the button or re-calculate Excel (click 'Repeat the simulation' or hit F9)
ed at the user-input discount rate.
PPP
195.4
195.4
0.0
0.8
0.8
194.6
PPP
9.5
185.1
723.4
Probability distribution parameters - Ports sector
The parameters to describe the probability distribution for each risk may be changed here. A reputable source is req
the parameters should be set to it is advisable to leave the default settings unchanged.
Risks
Risk
Include?
Proba
Ticking indicates risk is allocated to

private sector in a PPP
Construction-phase risks
Construction cost overrun
Source
Construction time overrun

Source
http://www.econdse.org/faculty/ram/Working%20Paper%2
http://www.econdse.org/faculty/ram/Working%20Pa
Construction period for this project
Operation-phase risks
Traffic risk - shortfall in traffic volume
Shortfall in first year of project (actual / forecast)
Shortfall after traffic has ramped-up
Source
Payment risk - revenue shortfall due to collections inefficiency

Start short-fall (actual/forecast):
End short-fall (actual / forecast):
https://www2.standardandpoors.com/spf/pdf/fixedin
Source
Opex risk
Source
PPP risk for the public sector

Source
Faced by the public sector
reputable source is required. If the user is unsure of what
Probability distribution
Mean
Std Dev
20%
50%
lty/ram/Working%20Paper%20Nov%2030,%202009.pdf
45%
60%
culty/ram/Working%20Paper%20Nov%2030,%202009.pdf
30 months
77%
77%
26%
Time to ramp-up:
1 years
poors.com/spf/pdf/fixedincome/project_finance_2005_12.pdf
15%
5%
15%
10%
5%
10%
Return to 'Setup'
Simulated risk value calculations (monte carlo analysis)
Risk value calculation

Risk
Probability distribution
Base Cost/Time/Revenue
Point estimate
Average value of risk (eg, Overrun, Shortfall)
Probability distribution calculated
Average value of risk (eg, Overrun, Shortfall)
Distribution parameters
Construction risks
Construction cost overrun risk

Gamma
R cr.
620.3 Capex
R cr.
R cr.
% of base
Alpha
Beta
Random
0.935
0.227
0.683
0.986
0.073
0.077
0.541
0.714
0.087
0.183
0.099
0.747
0.570
0.158
0.575
0.814
0.858
0.684
0.792
0.189
0.590
0.577
0.930
124.1
125.3
20.2%
8.000
0.025
Overrun
% of base
R cr.
31.6%
195.9
14.5%
89.7
22.7%
140.5
38.5%
238.7
10.8%
67.1
10.9%
67.8
19.9%
123.4
23.3%
144.8
11.3%
69.9
13.6%
84.3
11.6%
72.0
24.1%
149.7
20.4%
126.7
13.1%
81.0
20.5%
127.2
26.0%
161.3
27.5%
170.8
22.7%
140.6
25.3%
157.2
13.7%
85.1
20.8%
128.9
20.5%
127.5
31.2%
193.8
Construction time overrun

Gamma
months
months
R cr.
months
% of base
Alpha
Beta
Random
0.042
0.195
0.798
0.722
0.107
0.125
0.718
0.350
0.596
0.699
0.991
0.711
0.764
0.266
0.965
0.151
0.213
0.354
0.714
0.077
0.806
0.966
0.210
0.557
0.766
0.501
0.973
0.143
0.072
0.653
0.537
0.749
0.039
0.282
0.859
0.531
0.295
0.427
0.733
0.065
0.657
0.622
0.481
0.896
0.842
0.897
0.384
0.339
0.754
0.856
0.670
0.811
0.010
0.600
0.623
0.900
0.482
0.733
0.049
0.474
0.090
0.661
0.914
0.331
0.033
0.816
0.821
20.2%
24.6%
19.2%
35.8%
12.7%
10.8%
22.0%
19.8%
24.2%
9.4%
15.5%
27.6%
19.7%
15.7%
17.9%
23.8%
10.5%
22.1%
21.4%
18.9%
29.2%
27.0%
29.3%
17.2%
16.4%
24.3%
27.5%
22.4%
25.9%
7.2%
21.0%
21.4%
29.4%
18.9%
23.8%
9.9%
18.7%
11.3%
22.2%
30.2%
16.3%
9.1%
26.1%
26.2%
125.2
152.7
119.1
222.0
79.0
66.8
136.5
123.0
150.0
58.6
95.9
171.2
122.3
97.3
111.2
147.6
65.3
137.1
132.8
116.9
181.3
167.3
181.6
106.7
102.0
150.8
170.5
138.8
160.7
44.9
130.1
132.8
182.6
117.0
147.5
61.5
116.2
70.4
137.6
187.3
101.1
56.7
161.7
162.6
0.899
0.246
0.668
0.047
0.978
0.026
0.024
0.222
0.744
0.377
0.811
0.213
0.243
0.291
0.658
0.662
0.821
0.474
0.082
0.140
0.555
0.763
0.573
0.877
0.039
0.584
0.347
0.855
0.367
0.006
0.472
0.869
0.846
0.546
0.263
0.530
0.269
0.619
0.592
0.734
0.119
0.645
0.105
0.231
0.245
0.220
0.018
0.347
0.816
0.889
0.178
0.625
0.137
0.459
0.452
0.273
0.499
0.039
0.699
0.085
0.160
0.585
0.693
0.590
0.653
0.882
0.279
0.718
0.906
0.560
0.714
0.561
0.961
0.046
0.293
0.096
0.950
0.490
0.260
0.447
0.051
0.432
0.011
0.149
0.254
0.130
0.529
0.899
14.8%
14.3%
8.1%
16.6%
26.1%
28.9%
13.5%
21.5%
12.6%
18.5%
18.3%
15.3%
19.2%
9.4%
23.0%
11.2%
13.1%
20.7%
22.9%
20.8%
22.0%
28.6%
15.4%
23.4%
29.8%
20.2%
23.3%
20.2%
34.0%
9.8%
15.7%
11.5%
32.9%
19.0%
15.1%
18.3%
10.0%
18.0%
7.4%
12.9%
15.0%
12.4%
19.7%
29.4%
91.8
88.8
50.4
102.9
161.8
179.2
83.7
133.1
78.1
114.6
113.8
94.9
118.8
58.5
142.7
69.6
81.4
128.4
141.9
128.9
136.6
177.1
95.6
145.3
184.7
125.5
144.7
125.6
211.1
60.6
97.1
71.5
203.8
117.8
93.5
113.4
62.0
111.8
46.1
79.9
92.9
77.0
122.0
182.1
0.809
0.032
0.355
0.987
0.594
0.590
0.422
0.232
0.485
0.480
0.871
0.120
0.968
0.753
0.700
0.825
0.695
0.607
0.591
0.873
0.666
0.106
0.220
0.614
0.260
0.453
0.863
0.589
0.741
0.862
0.256
0.130
0.734
0.987
0.869
0.913
0.072
0.264
0.282
0.404
0.022
0.440
0.933
0.222
0.166
0.247
0.218
0.839
0.568
0.979
0.149
0.886
0.572
0.964
0.908
0.427
0.962
0.289
0.338
0.038
0.161
0.294
0.961
0.897
0.266
0.124
0.138
0.331
0.669
0.810
0.684
0.349
0.827
0.557
0.091
0.960
0.760
0.798
0.793
0.897
0.393
0.317
0.185
0.459
0.610
0.591
0.877
0.266
13.2%
14.8%
14.3%
26.8%
20.4%
36.9%
12.9%
28.8%
20.4%
34.4%
29.9%
17.9%
34.1%
15.6%
16.4%
9.4%
13.1%
15.7%
34.0%
29.3%
15.2%
12.3%
12.6%
16.3%
22.3%
25.9%
22.7%
16.6%
26.4%
20.2%
11.4%
34.0%
24.5%
25.5%
25.4%
29.3%
17.4%
16.1%
13.6%
18.5%
21.2%
20.8%
28.3%
15.2%
82.1
92.0
88.6
166.5
126.4
228.8
79.8
178.4
126.8
213.2
185.3
111.2
211.6
96.7
101.9
58.3
81.4
97.3
210.8
181.5
94.1
76.1
78.2
101.2
138.6
160.6
140.6
103.1
163.9
125.2
70.6
210.7
151.7
158.4
157.4
181.7
107.7
99.7
84.6
114.5
131.3
129.0
175.7
94.1
0.431
0.145
0.427
0.037
0.598
0.080
0.361
0.036
0.698
0.138
0.781
0.012
0.969
0.759
0.356
0.202
0.527
0.220
0.339
0.679
0.073
0.336
0.964
0.383
0.695
0.822
0.573
0.495
0.209
0.189
0.243
0.756
0.785
0.902
0.555
0.453
0.230
0.571
0.133
0.499
0.292
0.901
0.255
0.932
0.432
0.834
0.228
0.937
0.348
0.724
0.915
0.040
0.252
0.577
0.933
0.186
0.658
0.874
0.499
0.159
0.314
0.847
0.101
0.897
0.275
0.636
0.166
0.889
0.995
0.108
0.945
0.286
0.794
0.736
0.548
0.728
0.522
0.860
0.900
0.889
0.828
0.505
0.967
0.821
0.206
0.376
0.364
0.993
18.0%
26.7%
14.5%
31.7%
16.6%
23.6%
30.3%
9.5%
14.9%
20.5%
31.4%
13.6%
22.1%
28.2%
19.2%
13.1%
16.0%
27.1%
11.7%
29.3%
15.3%
21.7%
13.2%
28.9%
42.7%
11.9%
32.4%
15.5%
25.4%
23.9%
20.0%
23.7%
19.5%
27.6%
29.4%
28.9%
26.5%
19.3%
34.8%
26.2%
14.1%
17.1%
16.9%
41.7%
111.7
165.5
89.8
196.9
102.9
146.3
187.9
59.0
92.6
127.4
195.1
84.7
137.2
174.8
118.8
81.2
99.4
168.2
72.4
181.6
95.2
134.4
82.1
179.2
265.0
73.6
201.2
96.4
157.6
148.0
124.1
146.9
121.3
171.4
182.4
179.0
164.2
119.4
216.0
162.7
87.2
105.9
104.7
258.6
0.633
0.411
0.324
0.137
0.410
0.575
0.362
0.195
0.192
0.401
0.065
0.588
0.947
0.926
0.605
0.190
0.312
0.298
0.701
0.373
0.862
0.620
0.951
0.528
0.793
0.340
0.960
0.970
0.702
0.306
0.589
0.998
0.006
0.635
0.207
0.069
0.874
0.475
0.048
0.427
0.534
0.901
0.695
0.280
0.308
0.663
0.151
0.539
0.796
0.772
0.971
0.377
0.427
0.813
0.717
0.335
0.027
0.605
0.667
0.409
0.020
0.608
0.889
0.932
0.455
0.279
0.129
0.945
0.821
0.274
0.420
0.382
0.814
0.717
0.151
0.409
0.980
0.886
0.448
0.562
0.181
0.308
0.649
0.324
0.236
0.812
0.632
0.952
15.9%
22.2%
12.9%
19.9%
25.5%
24.8%
35.5%
17.1%
17.9%
26.0%
23.4%
16.4%
8.8%
21.1%
22.3%
17.6%
8.3%
21.1%
28.9%
31.4%
18.4%
15.4%
12.4%
32.4%
26.2%
15.3%
17.8%
17.2%
26.0%
23.4%
12.9%
17.6%
37.1%
28.7%
18.3%
20.3%
13.6%
15.9%
21.9%
16.2%
14.6%
26.0%
21.6%
33.1%
98.8
137.8
80.1
123.1
158.0
153.7
219.9
106.0
111.2
161.1
145.2
101.6
54.3
130.7
138.3
109.4
51.2
131.1
179.0
194.8
114.2
95.6
76.9
200.8
162.7
95.0
110.5
106.6
161.4
145.3
80.1
109.3
229.9
178.2
113.5
125.8
84.1
98.8
136.0
100.5
90.8
161.0
133.9
205.2
0.588
0.430
0.519
0.977
0.941
0.045
0.108
0.565
0.202
0.496
0.649
0.747
0.602
0.372
0.582
0.510
0.280
0.185
0.231
0.118
0.305
0.256
0.803
0.854
0.347
0.467
0.883
0.628
0.442
0.342
0.277
0.457
0.764
0.907
0.397
0.749
0.628
0.911
0.871
0.978
0.462
0.338
0.740
0.792
0.159
0.492
0.652
0.662
0.568
0.864
0.157
0.822
0.520
0.752
0.263
0.901
0.544
0.682
0.752
0.515
0.111
0.975
0.267
0.843
0.082
0.378
0.964
0.458
0.347
0.275
0.803
0.214
0.162
0.808
0.001
0.605
0.839
0.385
0.518
0.483
0.606
0.183
0.343
0.131
0.959
0.866
0.930
0.494
13.1%
19.0%
22.0%
22.2%
20.4%
27.8%
13.0%
26.3%
19.5%
24.3%
15.1%
29.5%
20.0%
22.6%
24.3%
19.4%
11.9%
36.1%
15.2%
27.0%
11.1%
17.1%
34.4%
18.5%
16.6%
15.3%
25.7%
14.2%
13.2%
25.8%
4.5%
21.1%
26.8%
17.2%
19.5%
18.9%
21.1%
13.6%
16.5%
12.4%
33.8%
27.9%
31.2%
19.1%
81.2
118.1
136.5
137.8
126.4
172.5
80.9
162.9
121.1
150.5
93.8
182.9
123.8
140.3
150.5
120.6
74.1
223.8
94.2
167.4
68.9
106.1
213.1
114.5
102.8
95.2
159.3
88.2
81.6
160.1
27.7
130.7
166.5
106.8
120.8
117.2
130.8
84.3
102.5
77.2
209.5
172.9
193.7
118.2
0.035
0.361
0.108
0.107
0.132
0.955
0.392
0.360
0.094
0.673
0.889
0.495
0.270
0.552
0.819
0.644
0.785
0.337
0.335
0.893
0.933
0.386
0.648
0.698
0.151
0.164
0.740
0.622
0.120
0.608
0.324
0.426
0.395
0.669
0.599
0.414
0.520
0.018
0.256
0.012
0.366
0.735
0.925
0.760
0.288
0.163
0.505
0.980
0.871
0.551
0.233
0.090
0.057
0.797
0.867
0.088
0.248
0.130
0.888
0.734
0.058
0.151
0.028
0.416
0.293
0.255
0.449
0.247
0.595
0.543
0.880
0.884
0.389
0.471
0.556
0.447
0.482
0.867
0.976
0.617
0.549
0.984
0.967
0.764
0.549
0.611
0.758
0.172
15.6%
13.2%
19.3%
37.1%
28.1%
20.1%
14.6%
11.4%
10.2%
25.5%
27.9%
11.3%
14.9%
12.4%
28.8%
23.8%
10.3%
12.9%
8.8%
17.7%
15.7%
15.0%
18.3%
14.8%
20.9%
19.9%
28.5%
28.6%
17.3%
18.7%
20.2%
18.3%
18.9%
27.9%
36.2%
21.3%
20.0%
38.1%
34.8%
24.6%
20.0%
21.2%
24.4%
13.4%
96.6
81.7
119.5
230.2
174.2
124.5
90.4
70.4
63.4
158.1
173.1
70.0
92.1
77.1
178.7
147.8
63.8
80.0
54.6
110.1
97.1
92.9
113.5
92.1
129.5
123.6
176.7
177.6
107.3
115.9
125.0
113.3
117.0
173.0
224.7
132.1
124.2
236.4
216.0
152.5
124.3
131.4
151.4
82.9
0.088
0.976
0.177
0.981
0.331
0.986
0.782
0.951
0.828
0.012
0.882
0.758
0.929
0.745
0.325
0.887
0.005
0.936
0.331
0.662
0.439
0.770
0.879
0.466
0.628
0.635
0.355
0.782
0.136
0.536
0.007
0.298
0.784
0.483
0.244
0.159
0.562
0.087
0.753
0.825
0.141
0.701
0.116
0.710
0.798
0.132
0.421
0.086
0.212
0.143
0.849
0.865
0.042
0.902
0.236
0.304
0.147
0.689
0.049
0.623
0.119
0.170
0.657
0.898
0.098
0.560
0.729
0.915
0.083
0.468
0.309
0.851
0.477
0.234
0.542
0.306
0.888
0.951
0.605
0.140
0.141
0.591
0.893
0.516
0.736
0.426
0.988
0.589
25.5%
12.5%
17.8%
11.2%
14.2%
12.7%
27.2%
27.8%
9.6%
29.5%
14.6%
15.8%
12.8%
22.8%
9.9%
21.4%
12.1%
13.3%
22.1%
29.3%
11.6%
20.2%
23.7%
30.3%
11.1%
18.6%
15.9%
27.3%
18.8%
14.6%
19.9%
15.9%
28.9%
33.0%
21.1%
12.7%
12.7%
20.8%
29.1%
19.4%
23.9%
17.9%
39.2%
20.8%
158.3
77.4
110.6
69.7
88.0
79.0
168.8
172.7
59.5
183.2
90.8
98.3
79.5
141.3
61.5
132.9
75.3
82.6
137.1
182.0
71.9
125.5
147.0
187.9
69.1
115.5
98.9
169.1
116.5
90.5
123.5
98.5
179.0
204.7
130.7
78.5
78.7
129.0
180.2
120.6
148.0
111.1
243.1
128.8
0.746
0.558
0.893
0.780
0.769
0.969
0.408
0.394
0.088
0.283
0.286
1.000
0.850
0.638
0.870
0.983
0.192
0.691
0.557
0.357
0.700
0.251
0.051
0.118
0.508
0.290
0.528
0.191
0.830
0.470
0.976
0.703
0.463
0.516
0.941
0.546
0.830
0.564
0.593
0.948
0.911
0.338
0.427
0.792
0.247
0.290
0.227
0.207
0.432
0.908
0.036
0.341
0.024
0.017
0.720
0.828
0.686
0.120
0.975
0.228
0.911
0.870
0.974
0.729
0.887
0.755
0.084
0.808
0.537
0.822
0.734
0.263
0.424
0.103
0.258
0.996
0.134
0.796
0.878
0.093
0.513
0.003
0.368
0.575
0.275
0.491
0.387
0.407
14.8%
15.6%
14.5%
14.1%
18.0%
29.9%
9.3%
16.5%
8.5%
8.0%
23.5%
26.5%
22.7%
12.2%
36.1%
14.5%
30.0%
28.0%
35.9%
23.7%
28.8%
24.3%
11.2%
25.8%
19.8%
26.3%
23.8%
15.1%
17.9%
11.7%
15.0%
43.9%
12.5%
25.5%
28.4%
11.4%
19.4%
6.0%
16.9%
20.5%
15.3%
19.0%
17.3%
17.6%
92.0
96.8
89.7
87.4
111.7
185.4
57.5
102.2
53.0
49.5
145.7
164.2
140.9
75.5
223.8
89.8
186.3
173.8
223.0
147.0
178.6
151.0
69.3
160.2
123.0
162.8
147.7
93.8
110.9
72.8
93.3
272.2
77.7
157.9
176.1
70.9
120.4
37.1
105.1
127.2
95.2
118.0
107.0
109.2
0.377
0.496
0.291
0.437
0.648
0.904
0.310
0.191
0.152
0.470
0.787
0.686
0.811
0.886
0.574
0.271
0.182
0.537
0.846
0.409
0.960
0.568
0.913
0.808
0.866
0.135
0.218
0.318
0.155
0.628
0.095
0.541
0.854
0.395
0.808
0.633
0.787
0.953
0.328
0.379
0.563
0.229
0.307
0.505
0.578
0.158
0.256
0.891
0.168
0.835
0.829
0.354
0.485
0.820
0.236
0.717
0.538
0.500
0.869
0.040
0.330
0.594
0.117
0.838
0.221
0.976
0.599
0.576
0.819
0.621
0.448
0.958
0.780
0.136
0.527
0.128
0.149
0.276
0.659
0.650
0.585
0.921
0.128
0.022
0.108
0.115
0.017
0.180
20.6%
13.1%
15.0%
29.0%
13.3%
26.7%
26.5%
16.7%
18.9%
26.2%
14.6%
23.4%
19.8%
19.2%
28.0%
9.5%
16.3%
20.9%
12.1%
26.8%
14.4%
36.2%
20.9%
20.5%
26.2%
21.4%
18.3%
33.7%
25.0%
12.6%
19.6%
12.4%
12.9%
15.4%
22.1%
21.9%
20.7%
30.6%
12.4%
8.4%
11.9%
12.0%
8.0%
13.5%
127.5
81.0
93.1
179.7
82.3
165.7
164.4
103.6
117.3
162.5
90.8
145.2
123.0
119.0
173.6
58.8
101.0
129.4
75.0
166.3
89.0
224.8
129.9
127.4
162.2
132.6
113.4
208.9
155.1
77.9
121.9
76.7
79.7
95.3
137.3
136.1
128.4
190.0
76.7
52.0
73.5
74.7
49.7
83.9
0.215
0.103
0.161
0.027
0.396
0.270
0.689
0.139
0.956
0.003
0.629
0.452
0.682
0.293
0.869
0.632
0.223
0.483
0.074
0.843
0.072
0.703
0.907
0.540
0.040
0.038
0.564
0.010
0.468
0.717
0.425
0.650
0.395
0.193
0.428
0.301
0.817
0.772
0.714
0.114
0.091
0.959
0.730
0.852
0.096
0.102
0.493
0.532
0.258
0.574
0.248
0.763
0.934
0.198
0.200
0.191
0.349
0.117
0.494
0.042
0.132
0.358
0.271
0.150
0.465
0.717
0.907
0.953
0.727
0.287
0.590
0.612
0.205
0.382
0.584
0.665
0.152
0.013
0.979
0.717
0.374
0.118
0.985
0.651
0.543
0.881
0.110
0.940
11.5%
11.7%
19.0%
19.7%
15.0%
20.5%
14.9%
24.5%
31.5%
13.9%
13.9%
13.8%
16.6%
12.1%
19.1%
9.6%
12.5%
16.8%
15.3%
12.9%
18.6%
23.4%
29.8%
33.2%
23.6%
15.6%
20.8%
21.2%
14.0%
17.2%
20.7%
22.3%
12.9%
7.6%
36.8%
23.4%
17.0%
12.1%
38.3%
22.0%
19.9%
28.5%
11.9%
32.0%
71.5
72.5
118.1
122.4
93.3
127.1
92.2
152.2
195.7
86.2
86.5
85.3
103.0
75.1
118.3
59.5
77.3
104.1
94.7
79.9
115.2
145.2
184.9
206.0
146.6
96.5
128.9
131.6
87.1
106.6
128.2
138.1
80.2
47.0
228.2
145.2
105.7
75.1
237.5
136.3
123.6
176.9
73.9
198.6
0.539
0.458
0.561
0.710
0.742
0.558
0.711
0.167
0.630
0.103
0.927
0.522
0.991
0.787
0.082
0.102
0.509
0.626
0.538
0.816
0.711
0.039
0.572
0.444
0.977
0.473
0.734
0.450
0.122
0.847
0.971
0.708
0.846
0.885
0.643
0.647
0.749
0.344
0.061
0.226
0.341
0.998
0.400
0.546
0.672
0.679
0.532
0.873
0.599
0.870
0.575
0.959
0.899
0.155
0.131
0.882
0.679
0.349
0.584
0.288
0.711
0.749
0.488
0.592
0.041
0.217
0.047
0.920
0.356
0.168
0.510
0.631
0.819
0.944
0.586
0.715
0.923
0.962
0.658
0.555
0.423
0.957
0.050
0.990
0.943
0.582
0.530
0.627
22.4%
22.6%
19.7%
28.1%
21.0%
28.0%
20.5%
33.8%
29.4%
13.0%
12.5%
28.6%
22.6%
16.6%
20.7%
15.6%
23.3%
24.2%
19.0%
20.8%
9.5%
14.3%
9.8%
30.6%
16.7%
13.3%
19.3%
21.6%
26.2%
32.3%
20.7%
23.4%
30.8%
34.1%
22.1%
20.1%
17.9%
33.6%
10.0%
40.1%
32.3%
20.6%
19.7%
21.5%
139.1
139.9
122.4
174.5
130.0
173.9
127.2
209.6
182.3
80.7
77.2
177.2
140.0
103.1
128.3
96.6
144.3
150.0
117.6
129.2
59.1
88.5
61.0
189.6
103.8
82.3
120.0
133.8
162.2
200.4
128.4
144.9
190.8
211.7
137.2
124.9
110.9
208.4
61.8
248.7
200.2
128.0
122.2
133.4
0.754
0.256
0.708
0.478
0.842
0.798
0.425
0.228
0.602
0.342
0.293
0.246
0.006
0.352
0.034
0.086
0.296
0.014
0.126
0.439
0.245
0.988
0.159
0.475
0.414
0.545
0.398
0.772
0.381
0.749
0.456
0.740
0.350
0.761
0.123
0.770
0.741
0.155
0.510
0.644
0.226
0.505
0.401
0.648
0.475
0.085
0.851
0.546
0.211
0.661
0.472
0.107
0.769
0.121
0.188
0.362
0.144
0.685
0.424
0.052
0.630
0.312
0.298
0.642
0.995
0.132
0.397
0.843
0.749
0.651
0.915
0.249
0.126
0.315
0.803
0.967
0.629
0.064
0.038
0.845
0.234
0.660
0.542
0.819
0.570
0.454
0.507
0.616
18.7%
11.2%
27.3%
20.0%
14.2%
22.2%
18.7%
11.8%
24.7%
12.2%
13.7%
16.8%
12.7%
22.7%
17.9%
10.0%
21.6%
16.0%
15.7%
21.8%
42.8%
12.5%
17.4%
27.0%
24.2%
22.0%
30.3%
14.9%
12.3%
16.0%
25.7%
34.8%
21.5%
10.5%
9.4%
27.1%
14.6%
22.2%
19.9%
26.2%
20.4%
18.4%
19.3%
21.3%
116.3
69.6
169.3
124.0
87.8
137.5
115.9
73.5
153.3
75.7
84.9
104.4
79.1
140.8
111.0
62.2
133.7
99.2
97.7
135.2
265.6
77.3
108.1
167.3
150.0
136.3
187.8
92.3
76.5
99.5
159.2
215.8
133.5
65.1
58.2
167.8
90.5
137.5
123.4
162.4
126.6
114.0
119.7
132.0
0.922
0.942
0.510
0.369
0.262
0.627
0.165
0.657
0.115
0.211
0.524
0.815
0.124
0.561
0.677
0.697
0.430
0.909
0.332
0.272
0.994
0.050
0.362
0.323
0.304
0.322
0.136
0.757
0.536
0.016
0.636
0.979
0.260
0.059
0.128
0.450
0.748
0.989
0.115
0.019
0.231
0.496
0.611
0.519
0.834
0.869
0.526
0.972
0.892
0.466
0.495
0.522
0.387
0.819
0.717
0.041
0.416
0.656
0.008
0.857
0.546
0.472
0.591
0.121
0.655
0.201
0.321
0.607
0.504
0.443
0.344
0.004
0.622
0.643
0.962
0.331
0.385
0.947
0.649
0.160
0.385
0.674
0.351
0.100
0.778
0.883
0.449
0.899
26.7%
28.0%
19.6%
35.5%
29.0%
18.6%
19.1%
19.6%
17.3%
26.2%
23.4%
9.6%
17.7%
22.1%
7.0%
27.5%
20.0%
18.7%
20.8%
12.2%
22.1%
14.0%
16.1%
21.1%
19.2%
18.2%
16.5%
6.3%
21.4%
21.8%
34.2%
16.3%
17.2%
32.6%
21.9%
13.1%
17.2%
22.5%
16.7%
11.6%
25.0%
28.6%
18.3%
29.4%
165.4
173.5
121.7
220.3
180.0
115.3
118.4
121.3
107.1
162.2
145.1
59.3
110.1
137.0
43.4
170.7
124.0
116.0
129.0
75.7
136.8
86.6
100.1
130.9
119.4
112.9
102.6
39.0
132.7
135.3
211.9
101.2
106.8
202.1
136.1
81.4
106.8
139.3
103.3
72.2
154.8
177.5
113.5
182.4
0.762
0.329
0.222
0.799
0.989
0.338
0.275
0.480
0.302
0.572
0.465
0.900
0.090
0.616
0.406
0.957
0.966
0.738
0.077
0.264
0.378
0.096
0.868
0.558
0.626
0.713
0.710
0.553
0.830
0.403
0.138
0.560
0.426
0.632
0.536
0.210
0.108
0.519
0.112
0.776
0.794
0.511
0.695
0.904
0.734
0.591
0.221
0.783
0.466
0.578
0.759
0.560
0.406
0.814
0.852
0.552
0.800
0.058
0.506
0.668
0.830
0.737
0.637
0.798
0.446
0.187
0.390
0.958
0.998
0.371
0.841
0.329
0.853
0.610
0.940
0.875
0.572
0.319
0.952
0.149
0.618
0.338
0.842
0.245
0.035
0.645
0.998
0.511
23.8%
20.8%
14.3%
25.1%
18.6%
20.6%
24.4%
20.2%
17.6%
26.0%
27.3%
20.1%
25.6%
10.3%
19.3%
22.3%
26.5%
23.9%
21.7%
25.5%
18.3%
13.7%
17.3%
33.7%
46.7%
17.0%
26.9%
16.3%
27.3%
21.2%
32.0%
28.3%
20.5%
16.1%
33.0%
12.9%
21.3%
16.4%
27.0%
14.8%
9.3%
21.9%
46.5%
19.4%
147.7
129.1
89.0
155.7
115.4
127.6
151.6
125.5
109.0
161.4
169.4
124.6
158.7
63.7
119.6
138.5
164.6
148.1
134.5
158.4
113.2
84.8
107.4
209.0
289.5
105.4
167.0
100.9
169.6
131.3
198.2
175.3
126.9
99.9
204.8
79.8
132.3
101.9
167.3
91.7
57.4
135.6
288.4
120.1
0.119
0.153
0.944
0.215
0.178
0.686
0.272
0.836
0.172
0.575
0.068
0.034
0.123
0.738
0.774
0.023
0.280
0.957
0.087
0.767
0.039
0.925
0.261
0.418
0.739
0.483
0.191
0.454
0.923
0.995
0.330
0.730
0.567
0.451
0.762
0.305
0.889
0.224
0.076
0.535
0.566
0.289
0.008
0.978
0.456
0.516
0.904
0.161
0.866
0.100
0.400
0.301
0.612
0.810
0.238
0.243
0.614
0.301
0.085
0.668
0.450
0.597
0.170
0.226
0.625
0.567
0.976
0.279
0.053
0.256
0.200
0.749
0.727
0.265
0.515
0.234
0.970
0.877
0.253
0.685
0.343
0.406
0.338
0.661
0.020
0.506
0.192
0.140
18.4%
19.4%
29.6%
13.1%
27.8%
11.6%
17.5%
15.8%
21.2%
25.9%
14.7%
14.8%
21.2%
15.8%
11.2%
22.3%
18.3%
20.9%
13.3%
14.4%
21.4%
20.4%
36.3%
15.4%
10.1%
15.0%
13.9%
24.2%
23.6%
15.2%
19.4%
14.6%
35.3%
28.3%
14.9%
22.7%
16.5%
17.6%
16.4%
22.2%
8.2%
19.3%
13.8%
12.6%
114.2
120.6
183.8
81.4
172.7
72.2
108.4
98.0
131.5
160.5
91.0
91.6
131.7
97.9
69.5
138.4
113.6
129.8
82.6
89.5
133.0
126.3
224.9
95.6
62.5
93.0
86.4
150.0
146.7
94.0
120.5
90.5
218.9
175.7
92.7
140.7
102.4
109.1
102.0
137.6
51.2
119.6
85.5
78.5
0.457
0.113
0.996
0.289
0.465
0.582
0.704
0.727
0.913
0.952
0.324
0.426
0.066
0.954
0.406
0.533
0.194
0.700
0.829
0.107
0.087
0.781
0.245
0.239
0.329
0.040
0.153
0.616
0.917
0.173
0.614
0.715
0.586
0.032
0.793
0.355
0.766
0.276
0.669
0.071
0.881
0.953
0.664
0.063
0.050
0.827
0.153
0.443
0.294
0.149
0.677
0.663
0.101
0.656
0.082
0.412
0.557
0.066
0.312
0.637
0.426
0.411
0.228
0.819
0.859
0.108
0.056
0.483
0.586
0.041
0.536
0.497
0.283
0.511
0.227
0.737
0.092
0.856
0.960
0.836
0.599
0.990
0.450
0.140
0.263
0.073
0.128
0.728
9.9%
26.4%
12.9%
18.2%
15.7%
12.9%
22.5%
22.2%
11.7%
22.1%
11.1%
17.7%
20.2%
10.6%
16.0%
21.7%
17.9%
17.7%
14.5%
26.2%
27.6%
11.9%
10.2%
18.9%
20.7%
9.6%
19.8%
19.1%
15.5%
19.4%
14.5%
23.9%
11.4%
27.5%
34.0%
26.8%
21.0%
40.0%
18.3%
12.7%
15.1%
10.8%
12.4%
23.7%
61.7
164.0
80.3
112.9
97.2
79.8
139.7
137.9
72.4
137.0
68.9
109.6
125.2
65.5
99.2
134.6
111.2
109.6
89.8
162.4
171.2
73.5
63.2
117.1
128.5
59.2
122.9
118.6
96.1
120.1
89.7
148.2
70.8
170.5
210.7
165.9
130.0
248.3
113.6
78.5
93.8
67.2
76.7
146.8
0.081
0.262
0.736
0.686
0.293
0.284
0.572
0.030
0.403
0.410
0.614
0.759
0.902
0.516
0.185
0.893
0.541
0.580
0.423
0.808
0.439
0.401
0.740
0.385
0.117
0.093
0.941
0.237
0.685
0.800
0.285
0.124
0.565
0.416
0.898
0.552
0.064
0.386
0.915
0.684
0.949
0.065
0.225
0.618
0.195
0.850
0.947
0.971
0.994
0.565
0.267
0.020
0.365
0.422
0.109
0.257
0.747
0.402
0.433
0.041
0.639
0.644
0.733
0.805
0.448
0.408
0.908
0.388
0.573
0.005
0.666
0.049
0.371
0.083
0.402
0.475
0.792
0.192
0.387
0.086
0.506
0.210
0.387
0.567
0.174
0.870
0.669
0.306
13.8%
27.2%
32.5%
35.4%
42.0%
20.3%
15.2%
8.2%
16.9%
17.8%
11.9%
15.0%
24.1%
17.5%
18.0%
9.6%
21.7%
21.8%
23.8%
25.7%
18.3%
17.6%
29.9%
17.3%
20.5%
6.4%
22.3%
9.9%
17.0%
11.2%
17.5%
18.8%
25.3%
13.8%
17.3%
11.2%
19.3%
14.1%
17.3%
20.4%
13.4%
28.0%
22.4%
15.9%
85.9
168.9
201.9
219.5
260.3
126.0
94.3
51.1
104.8
110.7
73.7
93.2
149.7
108.6
111.8
59.3
134.9
135.5
147.6
159.6
113.5
109.2
185.4
107.2
127.0
39.9
138.2
61.5
105.4
69.2
108.6
116.3
157.2
85.5
107.1
69.7
119.6
87.7
107.1
126.3
83.2
173.9
138.7
98.5
0.474
0.942
0.074
0.225
0.009
0.765
0.572
0.761
0.769
0.694
0.986
0.805
0.936
0.988
0.713
0.970
0.963
0.709
0.954
0.760
0.098
0.916
0.853
0.897
0.630
0.379
0.445
0.568
0.167
0.023
0.268
0.133
0.584
0.205
0.717
0.431
0.458
0.590
0.762
0.535
0.796
0.602
0.942
0.575
0.230
0.249
0.897
0.806
0.949
0.052
0.840
0.507
0.195
0.078
0.790
0.410
0.813
0.425
0.449
0.590
0.139
0.883
0.803
0.788
0.018
0.704
0.032
0.092
0.564
0.785
0.440
0.278
0.581
0.704
0.330
0.987
0.149
0.325
0.226
0.600
0.562
0.935
0.198
0.396
0.385
0.519
0.926
0.513
14.5%
14.9%
29.3%
25.8%
32.8%
10.0%
26.9%
19.3%
13.8%
11.0%
25.3%
17.6%
26.0%
17.9%
18.3%
20.8%
12.6%
28.6%
25.7%
25.2%
8.1%
23.1%
9.1%
11.4%
20.3%
25.1%
18.2%
15.4%
20.6%
23.1%
16.3%
39.0%
12.9%
16.2%
14.4%
21.0%
20.3%
31.6%
13.9%
17.4%
17.2%
19.5%
31.0%
19.4%
90.1
92.2
181.6
159.8
203.4
62.3
166.8
119.7
85.9
68.1
156.9
109.5
161.1
111.0
113.5
128.9
78.4
177.3
159.2
156.5
50.4
143.4
56.3
70.8
125.9
155.9
112.6
95.5
127.9
143.4
101.0
241.7
79.8
100.6
89.6
130.1
125.8
195.9
86.3
108.0
106.8
121.0
192.2
120.3
0.145
0.109
0.242
0.757
0.041
0.640
0.011
0.344
0.631
0.250
0.762
0.904
0.641
0.651
0.750
0.577
0.388
0.181
0.521
0.136
0.928
0.538
0.179
0.972
0.341
0.526
0.573
0.164
0.390
0.889
0.671
0.462
0.062
0.382
0.070
0.964
0.871
0.996
0.806
0.997
0.756
0.304
0.798
0.318
0.854
0.429
0.886
0.174
0.725
0.868
0.099
0.485
0.536
0.109
0.595
0.086
0.217
0.726
0.658
0.854
0.835
0.402
0.670
0.261
0.141
0.192
0.033
0.240
0.211
0.176
0.743
0.078
0.569
0.601
0.612
0.507
0.242
0.340
0.633
0.437
0.747
0.185
0.173
0.122
0.580
0.263
0.928
0.642
27.4%
18.0%
28.7%
13.4%
23.6%
27.9%
11.6%
18.9%
19.8%
11.9%
20.9%
11.2%
14.3%
23.6%
22.1%
27.4%
26.7%
17.5%
22.4%
15.1%
12.7%
13.8%
9.1%
14.7%
14.2%
13.5%
24.0%
11.0%
20.4%
21.0%
21.2%
19.3%
14.7%
16.5%
21.6%
18.1%
24.1%
13.6%
13.4%
12.2%
20.6%
15.1%
31.1%
21.8%
169.8
111.5
178.2
83.2
146.3
173.3
72.1
117.3
122.8
73.7
129.5
69.6
88.5
146.6
137.2
169.8
165.6
108.6
138.7
93.6
78.6
85.4
56.5
91.3
87.8
83.4
149.1
68.1
126.6
130.2
131.5
119.7
91.5
102.1
134.0
112.3
149.7
84.5
83.1
75.8
127.7
93.8
192.9
135.2
0.851
0.982
0.385
0.869
0.917
0.567
0.719
0.020
0.046
0.391
0.233
0.225
0.501
0.822
0.998
0.563
0.026
0.287
0.974
0.518
0.972
0.543
0.252
0.636
0.171
0.807
0.901
0.819
0.474
0.404
0.829
0.251
0.204
0.273
0.810
0.792
0.455
0.391
0.112
0.667
0.693
0.758
0.124
0.284
0.455
0.719
0.741
0.648
0.162
0.232
0.173
0.117
0.932
0.876
0.223
0.100
0.409
0.587
0.416
0.060
0.687
0.114
0.850
0.437
0.972
0.819
0.105
0.146
0.292
0.412
0.730
0.608
0.660
0.659
0.152
0.187
0.443
0.253
0.868
0.573
0.334
0.915
0.719
0.728
0.828
0.132
0.040
0.963
18.4%
23.5%
24.0%
21.9%
13.1%
14.6%
13.4%
12.1%
31.4%
28.3%
14.4%
11.6%
17.6%
20.7%
17.8%
10.4%
22.7%
12.0%
27.2%
18.1%
35.5%
26.2%
11.8%
12.8%
15.6%
17.7%
23.7%
21.1%
22.2%
22.1%
12.9%
13.7%
18.2%
14.9%
27.9%
20.5%
16.4%
30.2%
23.5%
23.7%
26.5%
12.5%
9.5%
34.3%
114.1
145.5
148.7
135.9
81.5
90.3
83.1
75.1
194.6
175.4
89.3
72.3
109.3
128.6
110.1
64.2
141.0
74.6
168.9
112.2
220.3
162.4
73.1
79.4
97.0
109.6
147.1
131.1
137.5
137.3
80.2
84.9
112.9
92.7
173.3
127.0
101.5
187.6
145.5
146.9
164.1
77.4
58.9
212.9
0.944
0.467
0.469
0.431
0.727
0.920
0.779
0.638
0.983
0.233
0.773
0.716
0.067
0.767
0.755
0.264
0.815
0.846
0.140
0.749
0.815
0.673
0.766
0.525
0.843
0.104
0.359
0.305
0.717
0.827
0.755
0.575
0.636
0.284
0.779
0.793
0.532
0.825
0.907
0.397
0.753
0.254
0.601
0.431
0.627
0.432
0.679
0.400
0.468
0.917
0.967
0.950
0.496
0.412
0.132
0.637
0.780
0.210
0.452
0.025
0.524
0.859
0.227
0.959
0.783
0.049
0.687
0.127
0.530
0.993
0.531
0.302
0.834
0.048
0.744
0.594
0.657
0.452
0.617
0.994
0.841
0.999
0.529
0.576
0.035
0.842
0.873
0.493
21.5%
18.0%
22.6%
17.5%
18.6%
30.4%
34.9%
32.9%
19.1%
17.7%
12.5%
21.7%
25.0%
14.1%
18.4%
8.6%
19.6%
27.6%
14.5%
33.8%
25.1%
9.9%
22.7%
12.3%
19.7%
41.3%
19.7%
15.8%
26.7%
9.9%
24.1%
20.9%
22.1%
18.4%
21.3%
42.2%
26.9%
47.9%
19.7%
20.5%
9.2%
27.0%
28.2%
19.1%
133.4
111.7
140.0
108.4
115.5
188.6
216.2
203.8
118.5
109.7
77.3
134.5
155.1
87.7
113.8
53.6
121.5
171.1
89.7
209.4
155.6
61.4
141.1
76.5
122.2
255.9
122.3
98.1
165.5
61.2
149.2
129.4
137.1
113.9
132.1
261.6
167.0
297.1
122.0
127.3
57.2
167.3
174.7
118.2
0.402
0.318
0.478
0.294
0.875
0.258
0.932
0.162
0.464
0.429
0.615
0.026
0.816
0.190
0.915
0.886
0.521
0.591
0.511
0.715
0.316
0.956
0.153
0.628
0.901
0.618
0.509
0.638
0.012
0.116
0.659
0.669
0.532
0.112
0.952
0.168
0.998
0.423
0.534
0.531
0.765
0.026
0.281
0.310
0.707
0.497
0.125
0.106
0.852
0.416
0.091
0.854
0.046
23.2%
19.1%
12.3%
11.8%
27.3%
17.7%
11.4%
27.4%
9.8%
143.7
118.6
76.2
73.2
169.4
110.1
70.6
169.9
60.8
0.811
0.644
0.442
0.384
0.056
0.484
0.824
0.849
0.872
s)
nstruction risks
Construction time overrun risk

30.0 Average overrun
13.5
870.3
13.6
45.4%
33.750
0.013
Overrun
IDC Addn
% of base Months
R cr.
32.5%
9.8
46.3
38.3%
11.5
54.0
51.3%
15.4
71.3
49.2%
14.8
68.7
35.7%
10.7
50.5
36.3%
10.9
51.3
49.1%
14.7
68.5
41.7%
12.5
58.6
46.5%
13.9
65.0
48.7%
14.6
68.0
65.3%
19.6
89.4
49.0%
14.7
68.3
50.3%
15.1
70.1
39.9%
12.0
56.3
60.0%
18.0
82.7
37.1%
11.1
52.4
38.7%
11.6
54.7
41.7%
12.5
58.7
49.0%
14.7
68.4
34.5%
10.3
48.9
51.5%
15.5
71.7
60.2%
18.1
82.9
38.6%
11.6
54.6
Operations risk
Traffic risk - first year shortfall in traffic

Payment
volume
risk - revenue shortfall Opex
due torisk
collections inef
Normal
Gamma
Normal
R cr.
49.0 User charges
R cr.
49.0 User charges
R cr.
R cr.
R cr.
% of base
Mean
Std Dev
Random
0.708
0.778
0.568
0.210
0.530
0.149
0.060
0.037
0.876
0.755
0.748
0.718
0.642
0.435
0.963
0.129
0.989
0.220
0.392
0.481
0.611
0.882
0.923
11.3
11.3
23.1%
0.770
0.260
R cr.
R cr.
% of base
Alpha
Beta
7.34
7.3
14.9%
45.000
0.003
R cr.
R cr.
% of base
Mean
Std Dev
Revenues
Random
Revenues
Random
% of base
R cr.
% of base
R cr.
78.4%
10.6
0.067
11.8%
5.8
0.946
79.0%
10.3
0.689
16.0%
7.8
0.683
77.4%
11.0
0.531
15.1%
7.4
0.392
74.9%
12.3
0.198
13.1%
6.4
0.451
77.2%
11.2
0.050
11.5%
5.6
0.580
74.3%
12.6
0.388
14.3%
7.0
0.769
73.0%
13.2
0.146
12.7%
6.2
0.139
72.4%
13.5
0.327
13.9%
6.8
0.668
80.0%
9.8
0.017
10.7%
5.2
0.859
78.8%
10.4
0.444
14.6%
7.1
0.178
78.7%
10.4
0.163
12.8%
6.3
0.406
78.5%
10.5
0.839
17.2%
8.4
0.573
77.9%
10.8
0.393
14.3%
7.0
0.506
76.6%
11.5
0.482
14.8%
7.2
0.956
81.7%
9.0
0.041
11.3%
5.6
0.422
74.1%
12.7
0.835
17.2%
8.4
0.988
83.0%
8.3
0.737
16.3%
8.0
0.702
75.0%
12.2
0.216
13.2%
6.5
0.097
76.3%
11.6
0.559
15.2%
7.5
0.914
76.9%
11.3
0.582
15.4%
7.5
0.819
77.7%
10.9
0.099
12.2%
6.0
0.534
80.1%
9.7
0.537
15.1%
7.4
0.329
80.7%
9.4
0.111
12.3%
6.0
0.791
55.1%
39.5%
48.0%
32.8%
61.9%
31.3%
31.0%
38.9%
49.8%
42.2%
51.7%
38.7%
39.4%
40.5%
47.8%
47.9%
52.0%
44.1%
34.7%
36.7%
45.6%
50.3%
46.0%
54.1%
32.3%
46.2%
41.6%
53.2%
42.0%
28.1%
44.0%
53.8%
52.9%
45.5%
39.9%
45.1%
40.0%
46.9%
46.4%
49.5%
36.1%
47.5%
35.6%
39.1%
16.5
11.8
14.4
9.9
18.6
9.4
9.3
11.7
14.9
12.7
15.5
11.6
11.8
12.1
14.3
14.4
15.6
13.2
10.4
11.0
13.7
15.1
13.8
16.2
9.7
13.9
12.5
16.0
12.6
8.4
13.2
16.1
15.9
13.6
12.0
13.5
12.0
14.1
13.9
14.9
10.8
14.2
10.7
11.7
76.3
55.7
67.0
46.7
85.1
44.5
44.1
54.9
69.4
59.3
71.9
54.7
55.6
57.0
66.7
66.9
72.3
61.8
49.2
52.0
63.9
70.1
64.4
75.0
46.0
64.7
58.5
73.9
59.1
40.1
61.8
74.6
73.4
63.7
56.2
63.3
56.4
65.6
64.9
69.1
51.1
66.3
50.4
55.2
0.551
0.130
0.391
0.576
0.658
0.139
0.225
0.547
0.024
0.365
0.540
0.277
0.965
0.962
0.909
0.531
0.551
0.928
0.824
0.901
0.656
0.113
0.087
0.902
0.872
0.725
0.363
0.492
0.795
0.328
0.631
0.714
0.284
0.530
0.918
0.752
0.533
0.862
0.865
0.481
0.509
0.312
0.091
0.785
77.3%
74.1%
76.3%
77.5%
78.1%
74.2%
75.0%
77.3%
71.9%
76.1%
77.3%
75.5%
81.7%
81.6%
80.5%
77.2%
77.3%
80.8%
79.4%
80.4%
78.0%
73.9%
73.5%
80.4%
80.0%
78.6%
76.1%
76.9%
79.1%
75.8%
77.9%
78.5%
75.5%
77.2%
80.6%
78.8%
77.2%
79.8%
79.9%
76.9%
77.1%
75.7%
73.5%
79.1%
11.1
12.7
11.6
11.0
10.7
12.6
12.2
11.1
13.8
11.7
11.1
12.0
8.9
9.0
9.6
11.2
11.1
9.4
10.1
9.6
10.7
12.8
13.0
9.6
9.8
10.5
11.7
11.3
10.2
11.8
10.8
10.5
12.0
11.2
9.5
10.4
11.2
9.9
9.9
11.3
11.2
11.9
13.0
10.3
0.060
0.006
0.019
0.556
0.253
0.807
0.332
0.291
0.448
0.429
0.417
0.739
0.981
0.808
0.135
0.522
0.237
0.383
0.142
0.042
0.610
0.489
0.450
0.305
0.500
0.964
0.316
0.084
0.009
0.892
0.341
0.709
0.232
0.396
0.872
0.911
0.694
0.408
0.076
0.575
0.787
0.204
0.515
0.665
11.7%
10.0%
10.8%
15.2%
13.5%
16.9%
13.9%
13.7%
14.6%
14.5%
14.4%
16.4%
20.0%
16.9%
12.6%
15.0%
13.3%
14.2%
12.6%
11.4%
15.5%
14.8%
14.6%
13.8%
14.9%
19.3%
13.8%
12.0%
10.2%
17.8%
14.0%
16.1%
13.3%
14.3%
17.6%
18.1%
16.0%
14.4%
11.9%
15.3%
16.7%
13.1%
15.0%
15.9%
5.7
4.9
5.3
7.4
6.6
8.3
6.8
6.7
7.1
7.1
7.1
8.0
9.8
8.3
6.2
7.3
6.5
7.0
6.2
5.6
7.6
7.3
7.2
6.7
7.3
9.4
6.8
5.9
5.0
8.7
6.9
7.9
6.5
7.0
8.6
8.9
7.9
7.0
5.8
7.5
8.2
6.4
7.3
7.8
0.152
0.513
0.612
0.375
0.679
0.425
0.655
0.801
0.110
0.457
0.857
0.918
0.723
0.669
0.109
0.330
0.733
0.406
0.143
0.410
0.229
0.967
0.330
0.868
0.295
0.719
0.311
0.369
0.721
0.399
0.635
0.791
0.320
0.317
0.730
0.470
0.770
0.475
0.743
0.374
0.066
0.619
0.856
0.560
51.6%
31.8%
41.8%
64.0%
46.4%
46.3%
43.1%
39.1%
44.3%
44.2%
53.8%
36.1%
60.4%
50.0%
48.7%
52.2%
48.6%
46.7%
46.3%
53.9%
47.9%
35.6%
38.9%
46.8%
39.8%
43.6%
53.5%
46.3%
49.7%
53.5%
39.7%
36.4%
49.5%
63.9%
53.8%
55.9%
34.2%
39.9%
40.3%
42.7%
30.8%
43.4%
57.1%
38.9%
15.5
9.5
12.5
19.2
13.9
13.9
12.9
11.7
13.3
13.3
16.2
10.8
18.1
15.0
14.6
15.6
14.6
14.0
13.9
16.2
14.4
10.7
11.7
14.0
11.9
13.1
16.1
13.9
14.9
16.0
11.9
10.9
14.9
19.2
16.1
16.8
10.3
12.0
12.1
12.8
9.2
13.0
17.1
11.7
71.8
45.2
58.7
87.8
65.0
64.8
60.5
55.2
62.1
62.0
74.7
51.1
83.2
69.7
68.0
72.5
67.8
65.3
64.9
74.8
67.0
50.5
54.9
65.5
56.1
61.3
74.3
64.8
69.3
74.2
56.0
51.6
69.1
87.6
74.6
77.3
48.6
56.2
56.7
60.0
43.9
60.9
78.9
54.9
0.962
0.173
0.399
0.548
0.300
0.939
0.035
0.946
0.781
0.961
0.494
0.797
0.744
0.820
0.429
0.445
0.474
0.051
0.312
0.622
0.998
0.192
0.280
0.072
0.882
0.859
0.079
0.136
0.007
0.561
0.125
0.125
0.893
0.987
0.886
0.240
0.856
0.586
0.216
0.189
0.309
0.998
0.834
0.470
81.6%
74.5%
76.3%
77.3%
75.6%
81.0%
72.3%
81.2%
79.0%
81.6%
77.0%
79.2%
78.7%
79.4%
76.5%
76.6%
76.8%
72.7%
75.7%
77.8%
84.4%
74.7%
75.5%
73.2%
80.1%
79.8%
73.3%
74.1%
70.6%
77.4%
74.0%
74.0%
80.2%
82.8%
80.1%
75.2%
79.8%
77.6%
75.0%
74.7%
75.7%
84.4%
79.5%
76.8%
9.0
12.5
11.6
11.1
11.9
9.3
13.6
9.2
10.3
9.0
11.3
10.2
10.4
10.1
11.5
11.4
11.3
13.3
11.9
10.9
7.6
12.4
12.0
13.1
9.7
9.9
13.1
12.7
14.4
11.1
12.7
12.7
9.7
8.4
9.7
12.2
9.9
11.0
12.3
12.4
11.9
7.6
10.0
11.4
0.228
0.864
0.921
0.382
0.075
0.860
0.484
0.278
0.100
0.929
0.361
0.875
0.600
0.609
0.236
0.547
0.028
0.298
0.412
0.508
0.722
0.935
0.139
0.763
0.027
0.130
0.658
0.726
0.663
0.550
0.475
0.930
0.002
0.265
0.846
0.753
0.675
0.118
0.515
0.378
0.539
0.309
0.662
0.548
13.3%
17.5%
18.3%
14.2%
11.9%
17.4%
14.8%
13.6%
12.2%
18.4%
14.1%
17.6%
15.5%
15.5%
13.3%
15.2%
11.0%
13.7%
14.4%
14.9%
16.2%
18.5%
12.6%
16.5%
11.0%
12.5%
15.8%
16.3%
15.8%
15.2%
14.8%
18.4%
9.5%
13.5%
17.3%
16.5%
15.9%
12.4%
15.0%
14.2%
15.1%
13.8%
15.8%
15.2%
6.5
8.5
8.9
7.0
5.8
8.5
7.2
6.7
6.0
9.0
6.9
8.6
7.6
7.6
6.5
7.4
5.4
6.7
7.0
7.3
8.0
9.1
6.2
8.1
5.4
6.1
7.7
8.0
7.8
7.4
7.2
9.0
4.6
6.6
8.5
8.1
7.8
6.1
7.3
7.0
7.4
6.8
7.8
7.4
0.327
0.714
0.951
0.441
0.998
0.543
0.256
0.027
0.084
0.886
0.679
0.613
0.762
0.041
0.451
0.489
0.701
0.393
0.569
0.570
0.986
0.286
0.946
0.031
0.480
0.329
0.884
0.051
0.702
0.669
0.268
0.022
0.814
0.336
0.893
0.089
0.829
0.150
0.105
0.887
0.159
0.675
0.983
0.830
43.2%
36.9%
43.2%
32.2%
46.5%
34.6%
41.9%
32.1%
48.7%
36.7%
50.8%
29.3%
60.5%
50.2%
41.8%
38.4%
45.1%
38.9%
41.4%
48.2%
34.3%
41.4%
59.8%
42.3%
48.6%
52.1%
46.0%
44.5%
38.6%
38.1%
39.4%
50.1%
50.9%
55.3%
45.6%
43.6%
39.1%
45.9%
36.5%
44.5%
40.5%
55.2%
39.7%
57.0%
13.0
11.1
12.9
9.7
14.0
10.4
12.6
9.6
14.6
11.0
15.2
8.8
18.2
15.1
12.5
11.5
13.5
11.7
12.4
14.5
10.3
12.4
18.0
12.7
14.6
15.6
13.8
13.3
11.6
11.4
11.8
15.0
15.3
16.6
13.7
13.1
11.7
13.8
11.0
13.4
12.1
16.6
11.9
17.1
60.7
52.2
60.6
45.8
65.1
49.1
58.9
45.6
67.9
51.9
70.7
41.9
83.3
69.9
58.8
54.3
63.2
54.9
58.3
67.3
48.6
58.2
82.4
59.5
67.8
72.4
64.4
62.4
54.5
53.9
55.6
69.8
70.9
76.5
63.9
61.3
55.2
64.3
51.7
62.4
57.0
76.5
56.0
78.8
0.170
0.018
0.425
0.663
0.917
0.818
0.416
0.848
0.474
0.967
0.829
0.020
0.966
0.587
0.095
0.057
0.141
0.098
0.832
0.613
0.756
0.009
0.723
0.878
0.927
0.577
0.515
0.014
0.409
0.308
0.242
0.701
0.903
0.481
0.367
0.519
0.978
0.353
0.405
0.485
0.517
0.465
0.040
0.166
74.5%
71.6%
76.5%
78.1%
80.6%
79.4%
76.4%
79.7%
76.8%
81.8%
79.5%
71.7%
81.8%
77.6%
73.6%
72.9%
74.2%
73.6%
79.5%
77.7%
78.8%
70.8%
78.5%
80.0%
80.8%
77.5%
77.1%
71.3%
76.4%
75.7%
75.2%
78.4%
80.4%
76.9%
76.1%
77.1%
82.3%
76.0%
76.4%
76.9%
77.1%
76.8%
72.4%
74.5%
12.5
13.9
11.5
10.7
9.5
10.1
11.5
9.9
11.3
8.9
10.0
13.9
8.9
11.0
12.9
13.3
12.6
12.9
10.0
10.9
10.4
14.3
10.5
9.8
9.4
11.0
11.2
14.1
11.6
11.9
12.1
10.6
9.6
11.3
11.7
11.2
8.7
11.7
11.6
11.3
11.2
11.4
13.5
12.5
0.319
0.611
0.321
0.257
0.857
0.790
0.494
0.541
0.348
0.802
0.599
0.844
0.131
0.917
0.590
0.437
0.020
0.851
0.372
0.153
0.283
0.602
0.283
0.062
0.053
0.694
0.753
0.666
0.320
0.426
0.337
0.709
0.718
0.183
0.558
0.826
0.606
0.783
0.218
0.997
0.734
0.162
0.236
0.056
13.9%
15.5%
13.9%
13.5%
17.4%
16.8%
14.9%
15.1%
14.0%
16.9%
15.5%
17.3%
12.5%
18.2%
15.4%
14.5%
10.8%
17.3%
14.2%
12.7%
13.7%
15.5%
13.7%
11.7%
11.6%
16.0%
16.5%
15.9%
13.9%
14.5%
14.0%
16.1%
16.2%
13.0%
15.2%
17.1%
15.5%
16.7%
13.2%
21.9%
16.3%
12.8%
13.3%
11.6%
6.8
7.6
6.8
6.6
8.5
8.2
7.3
7.4
6.9
8.3
7.6
8.4
6.1
8.9
7.5
7.1
5.3
8.5
6.9
6.2
6.7
7.6
6.7
5.7
5.7
7.9
8.1
7.8
6.8
7.1
6.8
7.9
7.9
6.3
7.4
8.4
7.6
8.2
6.5
10.7
8.0
6.3
6.5
5.7
0.174
0.368
0.187
0.997
0.773
0.456
0.551
0.029
0.579
0.086
0.768
0.425
0.214
0.361
0.488
0.934
0.582
0.786
0.819
0.754
0.223
0.267
0.796
0.043
0.317
0.015
0.486
0.707
0.615
0.839
0.346
0.927
0.689
0.753
0.443
0.424
0.738
0.220
0.185
0.541
0.312
0.612
0.624
0.971
47.2%
42.8%
41.1%
36.7%
42.8%
46.0%
41.9%
38.3%
38.2%
42.7%
33.9%
46.3%
58.2%
56.6%
46.6%
38.1%
40.9%
40.6%
48.8%
42.1%
53.5%
46.9%
58.6%
45.1%
51.1%
41.4%
59.4%
60.7%
48.8%
40.8%
46.3%
71.3%
28.0%
47.3%
38.6%
34.1%
54.0%
44.1%
32.9%
43.1%
45.2%
55.2%
48.6%
40.2%
14.2
12.9
12.3
11.0
12.9
13.8
12.6
11.5
11.5
12.8
10.2
13.9
17.5
17.0
14.0
11.4
12.3
12.2
14.6
12.6
16.0
14.1
17.6
13.5
15.3
12.4
17.8
18.2
14.6
12.2
13.9
21.4
8.4
14.2
11.6
10.2
16.2
13.2
9.9
12.9
13.6
16.6
14.6
12.1
66.0
60.2
57.9
51.9
60.2
64.4
58.9
54.0
54.0
59.9
48.1
64.8
80.3
78.3
65.2
53.9
57.6
57.2
68.0
59.2
74.2
65.6
80.8
63.2
71.2
58.3
81.9
83.5
68.1
57.4
64.8
96.9
40.1
66.1
54.4
48.4
74.9
61.9
46.8
60.6
63.4
76.5
67.8
56.7
0.784
0.502
0.284
0.670
0.425
0.556
0.901
0.023
0.280
0.193
0.102
0.470
0.965
0.895
0.508
0.309
0.382
0.606
0.580
0.868
0.880
0.334
0.709
0.271
0.373
0.506
0.256
0.835
0.359
0.185
0.345
0.961
0.145
0.606
0.218
0.117
0.702
0.580
0.847
0.589
0.371
0.845
0.696
0.409
79.0%
77.0%
75.5%
78.1%
76.5%
77.4%
80.3%
71.8%
75.5%
74.7%
73.7%
76.8%
81.7%
80.3%
77.1%
75.7%
76.2%
77.7%
77.5%
79.9%
80.1%
75.9%
78.4%
75.4%
76.2%
77.0%
75.3%
79.5%
76.1%
74.7%
76.0%
81.6%
74.2%
77.7%
75.0%
73.9%
78.4%
77.5%
79.7%
77.6%
76.1%
79.6%
78.3%
76.4%
10.3
11.3
12.0
10.7
11.5
11.1
9.6
13.8
12.0
12.4
12.9
11.4
9.0
9.7
11.2
11.9
11.6
10.9
11.0
9.8
9.8
11.8
10.6
12.0
11.7
11.2
12.1
10.0
11.7
12.4
11.8
9.0
12.6
10.9
12.3
12.8
10.6
11.0
10.0
11.0
11.7
10.0
10.6
11.6
0.194
0.165
0.112
0.304
0.333
0.515
0.820
0.902
0.495
0.050
0.374
0.129
0.844
0.194
0.864
0.225
0.759
0.805
0.829
0.998
0.899
0.623
0.882
0.567
0.986
0.490
0.861
0.578
0.063
0.570
0.501
0.053
0.400
0.632
0.674
0.211
0.590
0.191
0.353
0.639
0.937
0.063
0.407
0.543
13.0%
12.8%
12.3%
13.8%
13.9%
15.0%
17.0%
18.0%
14.9%
11.5%
14.2%
12.5%
17.3%
13.0%
17.5%
13.3%
16.5%
16.9%
17.1%
22.1%
17.9%
15.6%
17.7%
15.3%
20.4%
14.8%
17.4%
15.3%
11.7%
15.3%
14.9%
11.6%
14.3%
15.7%
15.9%
13.2%
15.4%
13.0%
14.1%
15.7%
18.6%
11.7%
14.4%
15.1%
6.4
6.3
6.0
6.7
6.8
7.3
8.3
8.8
7.3
5.6
6.9
6.1
8.4
6.4
8.6
6.5
8.1
8.3
8.4
10.8
8.8
7.6
8.7
7.5
10.0
7.3
8.5
7.5
5.7
7.5
7.3
5.7
7.0
7.7
7.8
6.4
7.5
6.4
6.9
7.7
9.1
5.7
7.0
7.4
0.293
0.526
0.851
0.008
0.653
0.602
0.750
0.538
0.274
0.283
0.489
0.537
0.802
0.939
0.765
0.086
0.002
0.193
0.503
0.401
0.532
0.922
0.219
0.691
0.844
0.190
0.573
0.932
0.454
0.655
0.665
0.304
0.169
0.341
0.785
0.409
0.927
0.244
0.534
0.118
0.259
0.138
0.111
0.930
46.3%
43.2%
44.9%
61.7%
57.7%
32.8%
35.7%
45.8%
38.4%
44.5%
47.6%
49.9%
46.6%
42.1%
46.2%
44.7%
40.2%
38.0%
39.1%
36.0%
40.7%
39.7%
51.4%
53.2%
41.6%
43.9%
54.3%
47.1%
43.5%
41.5%
40.1%
43.7%
50.3%
55.5%
42.6%
49.9%
47.1%
55.8%
53.9%
62.0%
43.8%
41.4%
49.7%
51.1%
13.9
13.0
13.5
18.5
17.3
9.8
10.7
13.7
11.5
13.3
14.3
15.0
14.0
12.6
13.9
13.4
12.1
11.4
11.7
10.8
12.2
11.9
15.4
15.9
12.5
13.2
16.3
14.1
13.0
12.5
12.0
13.1
15.1
16.7
12.8
15.0
14.1
16.7
16.2
18.6
13.1
12.4
14.9
15.3
64.8
60.7
63.0
84.8
79.7
46.6
50.6
64.2
54.3
62.4
66.5
69.5
65.2
59.2
64.6
62.7
56.7
53.7
55.2
51.1
57.4
56.0
71.5
73.8
58.5
61.6
75.3
65.9
61.0
58.4
56.6
61.4
70.1
76.9
59.8
69.6
65.9
77.2
74.7
85.2
61.5
58.3
69.3
71.1
0.854
0.038
0.566
0.891
0.441
0.545
0.702
0.706
0.423
0.136
0.599
0.575
0.164
0.034
0.754
0.056
0.311
0.140
0.198
0.212
0.362
0.563
0.206
0.926
0.185
0.429
0.155
0.068
0.464
0.538
0.955
0.204
0.077
0.063
0.213
0.016
0.975
0.454
0.097
0.044
0.697
0.403
0.799
0.761
79.7%
72.4%
77.4%
80.2%
76.6%
77.3%
78.4%
78.4%
76.5%
74.1%
77.6%
77.5%
74.5%
72.3%
78.8%
72.9%
75.7%
74.2%
74.8%
74.9%
76.1%
77.4%
74.9%
80.8%
74.7%
76.5%
74.4%
73.1%
76.8%
77.2%
81.4%
74.8%
73.3%
73.0%
74.9%
71.4%
82.1%
76.7%
73.6%
72.6%
78.3%
76.4%
79.2%
78.8%
9.9
13.5
11.0
9.7
11.4
11.1
10.6
10.6
11.5
12.7
10.9
11.0
12.5
13.6
10.4
13.3
11.9
12.6
12.3
12.3
11.7
11.1
12.3
9.4
12.4
11.5
12.6
13.2
11.4
11.1
9.1
12.3
13.1
13.2
12.3
14.0
8.8
11.4
12.9
13.4
10.6
11.6
10.2
10.4
0.954
0.480
0.380
0.123
0.827
0.648
0.946
0.942
0.871
0.655
0.256
0.492
0.373
0.056
0.249
0.268
0.567
0.074
0.056
0.875
0.811
0.030
0.427
0.006
0.991
0.606
0.432
0.257
0.199
0.337
0.027
0.160
0.523
0.999
0.922
0.291
0.185
0.492
0.870
0.308
0.269
0.447
0.232
0.970
19.0%
14.8%
14.2%
12.5%
17.1%
15.8%
18.8%
18.7%
17.5%
15.8%
13.5%
14.8%
14.2%
11.6%
13.4%
13.6%
15.3%
11.9%
11.6%
17.6%
16.9%
11.1%
14.5%
10.0%
20.7%
15.5%
14.5%
13.5%
13.1%
14.0%
11.0%
12.8%
15.0%
22.7%
18.3%
13.7%
13.0%
14.8%
17.5%
13.8%
13.6%
14.6%
13.3%
19.5%
9.3
7.2
7.0
6.1
8.4
7.7
9.2
9.1
8.6
7.7
6.6
7.3
6.9
5.7
6.6
6.6
7.5
5.8
5.7
8.6
8.3
5.4
7.1
4.9
10.2
7.6
7.1
6.6
6.4
6.8
5.4
6.3
7.4
11.1
8.9
6.7
6.4
7.3
8.6
6.8
6.6
7.1
6.5
9.5
0.500
0.595
0.645
0.206
0.089
0.082
0.821
0.049
0.452
0.396
0.839
0.238
0.724
0.290
0.816
0.182
0.730
0.399
0.892
0.180
0.483
0.359
0.580
0.539
0.606
0.204
0.816
0.830
0.276
0.379
0.515
0.963
0.085
0.589
0.152
0.533
0.164
0.968
0.243
0.057
0.781
0.970
0.885
0.007
32.0%
41.9%
35.7%
35.7%
36.5%
58.9%
42.5%
41.9%
35.2%
48.1%
54.7%
44.5%
40.0%
45.6%
52.0%
47.5%
50.9%
41.4%
41.3%
54.8%
57.1%
42.4%
47.5%
48.7%
37.1%
37.4%
49.7%
47.0%
36.1%
46.7%
41.1%
43.1%
42.5%
48.0%
46.5%
42.9%
44.9%
30.2%
39.7%
29.3%
42.0%
49.6%
56.6%
50.2%
9.6
12.6
10.7
10.7
11.0
17.7
12.7
12.6
10.6
14.4
16.4
13.3
12.0
13.7
15.6
14.2
15.3
12.4
12.4
16.5
17.1
12.7
14.3
14.6
11.1
11.2
14.9
14.1
10.8
14.0
12.3
12.9
12.8
14.4
14.0
12.9
13.5
9.1
11.9
8.8
12.6
14.9
17.0
15.1
45.6
58.9
50.6
50.5
51.7
81.2
59.7
58.9
49.9
67.2
75.7
62.3
56.4
63.8
72.2
66.3
70.9
58.3
58.2
76.0
78.9
59.6
66.4
67.9
52.4
52.9
69.3
65.7
51.2
65.3
57.9
60.6
59.8
67.1
65.1
60.3
63.0
43.1
56.0
41.8
59.0
69.1
78.2
70.0
0.826
0.904
0.173
0.811
0.595
0.795
0.413
0.479
0.293
0.168
0.610
0.249
0.425
0.253
0.115
0.262
0.144
0.271
0.943
0.716
0.808
0.053
0.127
0.002
0.159
0.572
0.468
0.106
0.057
0.365
0.942
0.569
0.921
0.366
0.978
0.258
0.738
0.917
0.429
0.308
0.763
0.221
0.095
0.767
79.4%
80.4%
74.5%
79.3%
77.6%
79.1%
76.4%
76.9%
75.6%
74.5%
77.7%
75.2%
76.5%
75.3%
73.9%
75.3%
74.2%
75.4%
81.1%
78.5%
79.3%
72.8%
74.0%
69.6%
74.4%
77.5%
76.8%
73.8%
72.9%
76.1%
81.1%
77.5%
80.7%
76.1%
82.2%
75.3%
78.7%
80.6%
76.5%
75.7%
78.9%
75.0%
73.6%
78.9%
10.1
9.6
12.5
10.1
11.0
10.2
11.5
11.3
12.0
12.5
10.9
12.1
11.5
12.1
12.8
12.1
12.6
12.0
9.2
10.5
10.1
13.3
12.7
14.9
12.5
11.0
11.4
12.8
13.3
11.7
9.3
11.0
9.5
11.7
8.7
12.1
10.4
9.5
11.5
11.9
10.3
12.2
12.9
10.3
0.775
0.928
0.608
0.121
0.491
0.053
0.263
0.127
0.164
0.084
0.243
0.282
0.590
0.496
0.137
0.312
0.344
0.334
0.470
0.361
0.580
0.843
0.892
0.506
0.103
0.471
0.955
0.059
0.646
0.065
0.142
0.046
0.558
0.565
0.938
0.852
0.658
0.791
0.339
0.674
0.145
0.124
0.310
0.993
16.6%
18.4%
15.5%
12.4%
14.8%
11.6%
13.5%
12.5%
12.8%
12.0%
13.4%
13.6%
15.4%
14.9%
12.6%
13.8%
14.0%
14.0%
14.7%
14.1%
15.3%
17.2%
17.8%
14.9%
12.2%
14.7%
19.0%
11.7%
15.7%
11.8%
12.6%
11.4%
15.2%
15.3%
18.6%
17.3%
15.8%
16.8%
14.0%
15.9%
12.7%
12.5%
13.8%
21.1%
8.1
9.0
7.6
6.1
7.3
5.7
6.6
6.1
6.3
5.9
6.6
6.7
7.5
7.3
6.2
6.8
6.9
6.8
7.2
6.9
7.5
8.4
8.7
7.3
6.0
7.2
9.3
5.7
7.7
5.8
6.2
5.6
7.4
7.5
9.1
8.5
7.7
8.2
6.8
7.8
6.2
6.1
6.8
10.3
0.909
0.564
0.114
0.535
0.215
0.028
0.706
0.535
0.479
0.715
0.558
0.906
0.733
0.872
0.934
0.283
0.759
0.448
0.469
0.435
0.576
0.863
0.027
0.969
0.822
0.980
0.396
0.792
0.172
0.764
0.788
0.322
0.341
0.022
0.438
0.657
0.592
0.199
0.174
0.019
0.498
0.691
0.277
0.164
34.9%
61.5%
37.8%
62.6%
41.3%
63.7%
50.8%
58.5%
52.2%
29.3%
54.3%
50.2%
56.9%
49.8%
41.2%
54.5%
27.5%
57.4%
41.3%
47.9%
43.4%
50.5%
54.2%
43.9%
47.1%
47.3%
41.8%
50.8%
36.6%
45.3%
28.1%
40.6%
50.9%
44.2%
39.4%
37.3%
45.8%
34.9%
50.0%
52.2%
36.8%
48.7%
36.0%
49.0%
10.5
18.5
11.3
18.8
12.4
19.1
15.3
17.6
15.7
8.8
16.3
15.0
17.1
14.9
12.3
16.4
8.2
17.2
12.4
14.4
13.0
15.1
16.3
13.2
14.1
14.2
12.5
15.2
11.0
13.6
8.4
12.2
15.3
13.3
11.8
11.2
13.7
10.5
15.0
15.6
11.0
14.6
10.8
14.7
49.5
84.6
53.4
85.9
58.1
87.3
70.8
80.7
72.6
41.8
75.3
69.9
78.6
69.4
57.9
75.6
39.3
79.2
58.1
66.9
60.9
70.3
75.1
61.6
65.9
66.1
58.7
70.7
51.9
63.4
40.1
57.2
70.8
62.0
55.6
52.7
64.1
49.5
69.7
72.5
52.1
68.0
51.0
68.3
0.055
0.076
0.502
0.393
0.453
0.399
0.288
0.817
0.228
0.210
0.709
0.587
0.200
0.353
0.910
0.925
0.026
0.693
0.145
0.902
0.910
0.230
0.223
0.093
0.651
0.704
0.341
0.247
0.164
0.428
0.055
0.510
0.637
0.476
0.408
0.310
0.064
0.331
0.701
0.054
0.157
0.080
0.580
0.972
72.8%
73.3%
77.0%
76.3%
76.7%
76.3%
75.5%
79.4%
75.1%
74.9%
78.4%
77.6%
74.8%
76.0%
80.5%
80.8%
71.9%
78.3%
74.2%
80.4%
80.5%
75.1%
75.0%
73.6%
78.0%
78.4%
75.9%
75.2%
74.5%
76.5%
72.8%
77.1%
77.9%
76.8%
76.4%
75.7%
73.0%
75.9%
78.4%
72.8%
74.4%
73.3%
77.5%
82.0%
13.3
13.1
11.3
11.6
11.4
11.6
12.0
10.1
12.2
12.3
10.6
11.0
12.3
11.7
9.5
9.4
13.7
10.6
12.6
9.6
9.5
12.2
12.2
12.9
10.8
10.6
11.8
12.1
12.5
11.5
13.3
11.2
10.8
11.3
11.6
11.9
13.2
11.8
10.6
13.3
12.5
13.1
11.0
8.8
0.298
0.652
0.474
0.489
0.202
0.024
0.494
0.071
0.853
0.428
0.437
1.000
0.179
0.363
0.255
0.751
0.505
0.165
0.351
0.957
0.042
0.156
0.647
0.211
0.328
0.693
0.438
0.266
0.016
0.805
0.066
0.363
0.777
0.369
0.858
0.491
0.646
0.015
0.304
0.083
0.853
0.760
0.978
0.061
13.7%
15.8%
14.7%
14.8%
13.1%
10.9%
14.9%
11.9%
17.3%
14.5%
14.5%
24.1%
12.9%
14.1%
13.5%
16.5%
14.9%
12.8%
14.1%
19.0%
11.4%
12.8%
15.7%
13.2%
13.9%
16.0%
14.5%
13.5%
10.6%
16.9%
11.8%
14.1%
16.7%
14.2%
17.4%
14.8%
15.7%
10.5%
13.8%
12.0%
17.3%
16.5%
19.8%
11.7%
6.7
7.7
7.2
7.3
6.4
5.3
7.3
5.8
8.5
7.1
7.1
11.8
6.3
6.9
6.6
8.1
7.3
6.3
6.9
9.3
5.6
6.2
7.7
6.4
6.8
7.9
7.1
6.6
5.2
8.3
5.8
6.9
8.2
6.9
8.5
7.3
7.7
5.2
6.7
5.9
8.5
8.1
9.7
5.7
0.481
0.058
0.283
0.173
0.109
0.352
0.688
0.076
0.057
0.224
0.777
0.601
0.749
0.962
0.058
0.603
0.830
0.898
0.302
0.102
0.291
0.192
0.552
0.614
0.612
0.037
0.421
0.670
0.642
0.209
0.660
0.602
0.014
0.724
0.122
0.567
0.853
0.150
0.773
0.683
0.320
0.527
0.539
0.682
49.8%
45.7%
54.8%
50.8%
50.5%
60.5%
42.8%
42.5%
34.9%
40.3%
40.3%
81.8%
53.0%
47.3%
53.8%
62.8%
38.2%
48.5%
45.7%
41.8%
48.7%
39.6%
33.1%
36.1%
44.7%
40.4%
45.1%
38.2%
52.3%
44.0%
61.5%
48.8%
43.8%
44.9%
57.7%
45.4%
52.3%
45.8%
46.4%
58.3%
55.8%
41.4%
43.1%
51.1%
15.0
13.7
16.4
15.2
15.1
18.2
12.8
12.8
10.5
12.1
12.1
24.6
15.9
14.2
16.1
18.9
11.5
14.6
13.7
12.5
14.6
11.9
9.9
10.8
13.4
12.1
13.5
11.4
15.7
13.2
18.4
14.6
13.2
13.5
17.3
13.6
15.7
13.7
13.9
17.5
16.7
12.4
12.9
15.3
69.5
64.0
76.0
70.7
70.3
83.3
60.1
59.8
49.6
56.8
56.9
109.9
73.6
66.1
74.6
86.3
54.0
67.7
64.0
58.8
68.0
55.8
47.1
51.1
62.7
57.0
63.2
53.9
72.7
61.7
84.5
68.1
61.5
62.9
79.7
63.7
72.7
64.1
64.9
80.4
77.2
58.3
60.6
71.1
0.619
0.753
0.482
0.478
0.276
0.151
0.387
0.095
0.509
0.118
0.631
0.115
0.443
0.314
0.283
0.099
0.232
0.312
0.547
0.532
0.313
0.846
0.413
0.204
0.672
0.510
0.789
0.927
0.798
0.728
0.815
0.100
0.765
0.691
0.905
0.763
0.246
0.788
0.796
0.940
0.382
0.034
0.374
0.564
77.8%
78.8%
76.9%
76.9%
75.5%
74.3%
76.3%
73.6%
77.1%
73.9%
77.9%
73.9%
76.6%
75.7%
75.5%
73.6%
75.1%
75.7%
77.3%
77.2%
75.7%
79.7%
76.4%
74.8%
78.2%
77.1%
79.1%
80.8%
79.2%
78.6%
79.3%
73.7%
78.9%
78.3%
80.4%
78.9%
75.2%
79.1%
79.2%
81.0%
76.2%
72.2%
76.2%
77.4%
10.9
10.4
11.3
11.3
12.0
12.6
11.6
12.9
11.2
12.8
10.8
12.8
11.4
11.9
12.0
12.9
12.2
11.9
11.1
11.2
11.9
10.0
11.5
12.3
10.7
11.2
10.2
9.4
10.2
10.5
10.1
12.9
10.3
10.6
9.6
10.3
12.1
10.2
10.2
9.3
11.6
13.6
11.7
11.1
0.131
0.996
0.678
0.561
0.493
0.759
0.071
0.825
0.218
0.570
0.285
0.405
0.012
0.889
0.299
0.144
0.062
0.758
0.471
0.741
0.498
0.855
0.593
0.764
0.844
0.969
0.010
0.770
0.745
0.312
0.166
0.183
0.640
0.575
0.888
0.124
0.726
0.414
0.493
0.061
0.861
0.555
0.310
0.927
12.5%
21.7%
15.9%
15.2%
14.8%
16.5%
11.9%
17.1%
13.2%
15.3%
13.7%
14.4%
10.4%
17.8%
13.7%
12.7%
11.7%
16.5%
14.7%
16.4%
14.9%
17.4%
15.4%
16.5%
17.3%
19.4%
10.3%
16.6%
16.4%
13.8%
12.8%
13.0%
15.7%
15.3%
17.8%
12.5%
16.3%
14.4%
14.9%
11.7%
17.4%
15.2%
13.8%
18.4%
6.1
10.6
7.8
7.5
7.3
8.1
5.8
8.4
6.5
7.5
6.7
7.0
5.1
8.7
6.7
6.2
5.7
8.1
7.2
8.0
7.3
8.5
7.5
8.1
8.4
9.5
5.1
8.1
8.0
6.8
6.3
6.3
7.7
7.5
8.7
6.1
8.0
7.1
7.3
5.7
8.5
7.4
6.8
9.0
0.916
0.166
0.500
0.758
0.678
0.210
0.126
0.439
0.167
0.938
0.947
0.987
0.732
0.637
0.924
0.428
0.242
0.158
0.032
0.602
0.792
0.447
0.039
0.840
0.279
0.651
0.315
0.629
0.512
0.376
0.241
0.196
0.530
0.668
0.667
0.954
0.419
0.172
0.481
0.393
0.875
0.386
0.836
0.946
42.2%
44.5%
40.5%
43.3%
47.6%
55.4%
40.9%
38.2%
37.1%
44.0%
51.0%
48.4%
51.7%
54.5%
46.0%
40.0%
37.9%
45.3%
52.9%
42.8%
59.5%
45.9%
55.9%
51.6%
53.6%
36.6%
38.8%
41.0%
37.2%
47.1%
35.2%
45.4%
53.2%
42.5%
51.6%
47.2%
51.0%
58.7%
41.2%
42.2%
45.8%
39.1%
40.8%
44.7%
12.7
13.3
12.1
13.0
14.3
16.6
12.3
11.5
11.1
13.2
15.3
14.5
15.5
16.3
13.8
12.0
11.4
13.6
15.9
12.8
17.8
13.8
16.8
15.5
16.1
11.0
11.6
12.3
11.2
14.1
10.6
13.6
16.0
12.8
15.5
14.2
15.3
17.6
12.4
12.7
13.7
11.7
12.2
13.4
59.3
62.4
57.0
60.9
66.5
76.7
57.5
53.9
52.5
61.7
70.9
67.6
71.9
75.5
64.4
56.4
53.6
63.4
73.4
60.1
82.0
64.2
77.3
71.8
74.4
51.8
54.8
57.7
52.6
65.9
49.9
63.5
73.8
59.8
71.8
66.0
71.0
81.0
58.0
59.4
64.1
55.1
57.4
62.6
0.333
0.567
0.022
0.415
0.122
0.724
0.544
0.849
0.878
0.249
0.799
0.356
0.899
0.761
0.631
0.659
0.459
0.355
0.117
0.637
0.164
0.427
0.515
0.265
0.339
0.066
0.466
0.172
0.320
0.087
0.145
0.468
0.903
0.045
0.083
0.849
0.568
0.729
0.075
0.176
0.025
0.882
0.837
0.389
75.9%
77.4%
71.8%
76.4%
74.0%
78.6%
77.3%
79.7%
80.0%
75.2%
79.2%
76.0%
80.3%
78.8%
77.9%
78.1%
76.7%
76.0%
73.9%
77.9%
74.4%
76.5%
77.1%
75.4%
75.9%
73.1%
76.8%
74.5%
75.8%
73.5%
74.2%
76.8%
80.4%
72.6%
73.4%
79.7%
77.4%
78.6%
73.3%
74.6%
71.9%
80.1%
79.6%
76.3%
11.8
11.0
13.8
11.5
12.7
10.5
11.1
9.9
9.8
12.1
10.2
11.7
9.6
10.4
10.8
10.7
11.4
11.7
12.8
10.8
12.5
11.5
11.2
12.1
11.8
13.2
11.4
12.5
11.9
13.0
12.6
11.4
9.6
13.4
13.0
9.9
11.0
10.5
13.1
12.4
13.8
9.8
10.0
11.6
0.042
0.864
0.327
0.345
0.202
0.774
0.050
0.950
0.114
0.141
0.485
0.410
0.976
0.979
0.155
0.329
0.236
0.295
0.133
0.439
0.745
0.852
0.431
0.874
0.656
0.966
0.238
0.005
0.071
0.710
0.805
0.040
0.344
0.059
0.166
0.458
0.586
0.263
0.641
0.248
0.606
0.915
0.222
0.800
11.4%
17.5%
13.9%
14.0%
13.1%
16.6%
11.5%
18.9%
12.4%
12.6%
14.8%
14.4%
19.7%
19.9%
12.7%
13.9%
13.3%
13.7%
12.5%
14.5%
16.4%
17.3%
14.5%
17.6%
15.8%
19.3%
13.4%
9.8%
11.9%
16.2%
16.9%
11.3%
14.0%
11.7%
12.8%
14.7%
15.4%
13.5%
15.7%
13.4%
15.5%
18.2%
13.2%
16.8%
5.6
8.6
6.8
6.9
6.4
8.1
5.6
9.2
6.1
6.2
7.2
7.0
9.7
9.7
6.2
6.8
6.5
6.7
6.1
7.1
8.0
8.5
7.1
8.6
7.7
9.5
6.5
4.8
5.8
7.9
8.3
5.5
6.9
5.7
6.3
7.2
7.5
6.6
7.7
6.6
7.6
8.9
6.5
8.2
0.723
0.512
0.271
0.757
0.129
0.725
0.781
0.687
0.741
0.922
0.222
0.996
0.730
0.728
0.933
0.260
0.124
0.376
0.480
0.115
0.656
0.477
0.413
0.978
0.232
0.586
0.986
0.628
0.045
0.513
0.474
0.075
0.024
0.869
0.251
0.907
0.618
0.379
0.948
0.403
0.810
0.435
0.303
0.435
38.8%
35.5%
37.4%
31.3%
42.6%
40.0%
48.5%
36.7%
59.0%
26.6%
47.1%
43.6%
48.3%
40.5%
53.8%
47.2%
38.9%
44.2%
34.3%
52.8%
34.2%
48.8%
55.5%
45.3%
32.4%
32.2%
45.8%
29.0%
43.9%
49.1%
43.1%
47.6%
42.5%
38.2%
43.2%
40.7%
51.9%
50.6%
49.0%
35.9%
35.1%
59.4%
49.4%
53.1%
11.6
10.7
11.2
9.4
12.8
12.0
14.5
11.0
17.7
8.0
14.1
13.1
14.5
12.2
16.1
14.2
11.7
13.3
10.3
15.8
10.3
14.6
16.7
13.6
9.7
9.7
13.7
8.7
13.2
14.7
12.9
14.3
12.8
11.5
13.0
12.2
15.6
15.2
14.7
10.8
10.5
17.8
14.8
15.9
54.7
50.3
52.8
44.6
59.8
56.4
67.7
52.0
81.4
38.1
65.9
61.2
67.4
57.1
74.6
66.0
55.0
62.0
48.7
73.3
48.6
68.1
76.8
63.5
46.0
45.8
64.1
41.4
61.7
68.5
60.6
66.5
59.8
54.0
60.6
57.3
72.1
70.4
68.4
50.9
49.7
81.8
68.9
73.7
0.597
0.177
0.139
0.873
0.195
0.819
0.070
0.537
0.919
0.392
0.302
0.829
0.927
0.734
0.978
0.646
0.668
0.656
0.939
0.272
0.939
0.627
0.414
0.488
0.086
0.618
0.632
0.377
0.448
0.079
0.438
0.312
0.628
0.287
0.893
0.679
0.723
0.928
0.283
0.021
0.345
0.011
0.852
0.763
77.6%
74.6%
74.2%
80.0%
74.8%
79.4%
73.2%
77.2%
80.6%
76.3%
75.6%
79.5%
80.8%
78.6%
82.2%
78.0%
78.1%
78.0%
81.0%
75.4%
81.0%
77.8%
76.4%
76.9%
73.4%
77.8%
77.9%
76.2%
76.7%
73.3%
76.6%
75.7%
77.8%
75.5%
80.2%
78.2%
78.5%
80.8%
75.5%
71.7%
76.0%
71.1%
79.7%
78.9%
10.9
12.4
12.6
9.8
12.4
10.1
13.1
11.1
9.5
11.6
11.9
10.0
9.4
10.5
8.7
10.8
10.7
10.7
9.3
12.0
9.3
10.8
11.5
11.3
13.0
10.9
10.8
11.7
11.4
13.1
11.5
11.9
10.8
12.0
9.7
10.7
10.5
9.4
12.0
13.8
11.8
14.2
9.9
10.3
0.494
0.917
0.839
0.581
0.518
0.274
0.920
0.981
0.601
0.586
0.224
0.386
0.714
0.000
0.150
0.535
0.895
0.798
0.826
0.210
0.483
0.636
0.643
0.971
0.669
0.495
0.981
0.238
0.374
0.156
0.592
0.291
0.031
0.398
0.864
0.639
0.597
0.553
0.232
0.725
0.513
0.602
0.978
0.655
14.9%
18.2%
17.2%
15.3%
15.0%
13.6%
18.2%
20.0%
15.5%
15.4%
13.3%
14.3%
16.2%
8.3%
12.7%
15.1%
17.9%
16.8%
17.1%
13.2%
14.8%
15.7%
15.7%
19.5%
15.9%
14.9%
20.0%
13.4%
14.2%
12.7%
15.4%
13.7%
11.1%
14.3%
17.5%
15.7%
15.4%
15.2%
13.3%
16.3%
15.0%
15.5%
19.8%
15.8%
7.3
8.9
8.4
7.5
7.3
6.7
8.9
9.8
7.6
7.5
6.5
7.0
7.9
4.1
6.2
7.4
8.7
8.2
8.4
6.4
7.2
7.7
7.7
9.5
7.8
7.3
9.8
6.5
6.9
6.2
7.5
6.7
5.4
7.0
8.6
7.7
7.6
7.4
6.5
8.0
7.3
7.6
9.7
7.7
0.655
0.983
0.336
0.479
0.563
0.106
0.600
0.721
0.507
0.292
0.280
0.313
0.345
0.411
0.597
0.574
0.661
0.365
0.723
0.767
0.224
0.153
0.451
0.390
0.343
0.547
0.058
0.801
0.918
0.886
0.220
0.591
0.089
0.365
0.256
0.314
0.803
0.438
0.449
0.625
0.016
0.794
0.458
0.923
45.3%
43.7%
45.7%
49.0%
49.8%
45.7%
49.0%
37.5%
47.2%
35.5%
56.7%
45.0%
65.2%
51.0%
34.7%
35.5%
44.7%
47.1%
45.3%
51.8%
49.0%
32.3%
46.0%
43.5%
61.7%
44.0%
49.5%
43.6%
36.2%
52.9%
60.7%
48.9%
52.9%
54.5%
47.4%
47.5%
49.9%
41.5%
33.7%
39.0%
41.5%
71.4%
42.6%
45.5%
13.6
13.1
13.7
14.7
14.9
13.7
14.7
11.3
14.1
10.7
17.0
13.5
19.6
15.3
10.4
10.6
13.4
14.1
13.6
15.6
14.7
9.7
13.8
13.0
18.5
13.2
14.9
13.1
10.8
15.9
18.2
14.7
15.9
16.3
14.2
14.3
15.0
12.5
10.1
11.7
12.4
21.4
12.8
13.6
63.5
61.4
64.1
68.3
69.3
64.0
68.3
53.0
65.9
50.3
78.4
63.0
89.3
70.9
49.2
50.3
62.7
65.8
63.5
72.1
68.3
45.9
64.4
61.0
84.8
61.8
69.1
61.2
51.2
73.5
83.6
68.2
73.4
75.5
66.3
66.4
69.6
58.4
47.9
55.1
58.4
97.0
59.9
63.7
0.626
0.546
0.249
0.007
0.848
0.091
0.078
0.587
0.011
0.085
0.586
0.929
0.244
0.363
0.864
0.380
0.019
0.357
0.075
0.079
0.049
0.711
0.371
0.325
0.107
0.104
0.115
0.668
0.355
0.459
0.859
0.009
0.154
0.959
0.324
0.357
0.443
0.219
0.712
0.569
0.990
0.862
0.381
0.734
77.8%
77.3%
75.2%
70.5%
79.7%
73.5%
73.3%
77.6%
71.1%
73.4%
77.6%
80.8%
75.2%
76.1%
79.9%
76.2%
71.6%
76.0%
73.3%
73.3%
72.7%
78.4%
76.1%
75.8%
73.8%
73.7%
73.9%
78.1%
76.0%
76.7%
79.8%
70.9%
74.3%
81.5%
75.8%
76.0%
76.6%
75.0%
78.5%
77.5%
83.0%
79.8%
76.2%
78.6%
10.8
11.1
12.1
14.4
9.9
13.0
13.1
11.0
14.2
13.0
11.0
9.4
12.1
11.7
9.9
11.6
13.9
11.7
13.1
13.1
13.4
10.6
11.7
11.8
12.8
12.9
12.8
10.7
11.7
11.4
9.9
14.3
12.6
9.0
11.8
11.7
11.4
12.2
10.5
11.0
8.3
9.9
11.6
10.5
0.793
0.141
0.201
0.977
0.744
0.427
0.256
0.851
0.933
0.858
0.662
0.257
0.435
0.591
0.180
0.821
0.697
0.700
0.253
0.076
0.987
0.945
0.810
0.065
0.076
0.725
0.986
0.239
0.862
0.340
0.632
0.805
0.912
0.847
0.870
0.592
0.900
0.546
0.446
0.371
0.437
0.867
0.687
0.161
16.8%
12.6%
13.1%
19.8%
16.4%
14.5%
13.5%
17.3%
18.5%
17.4%
15.8%
13.5%
14.5%
15.4%
12.9%
17.0%
16.1%
16.1%
13.5%
11.9%
20.4%
18.7%
16.9%
11.8%
11.9%
16.3%
20.3%
13.4%
17.4%
14.0%
15.7%
16.9%
18.1%
17.3%
17.5%
15.4%
17.9%
15.1%
14.6%
14.2%
14.5%
17.5%
16.0%
12.8%
8.2
6.2
6.4
9.7
8.0
7.1
6.6
8.5
9.0
8.5
7.8
6.6
7.1
7.5
6.3
8.3
7.9
7.9
6.6
5.8
10.0
9.2
8.3
5.8
5.8
8.0
10.0
6.5
8.5
6.8
7.7
8.3
8.9
8.5
8.6
7.5
8.8
7.4
7.1
6.9
7.1
8.6
7.8
6.3
0.747
0.786
0.823
0.560
0.871
0.291
0.055
0.391
0.878
0.613
0.060
0.987
0.409
0.963
0.483
0.944
0.789
0.598
0.633
0.110
0.266
0.731
0.456
0.943
0.842
0.054
0.672
0.485
0.970
0.120
0.124
0.829
0.145
0.774
0.226
0.235
0.848
0.551
0.748
0.019
0.987
0.705
0.498
0.863
50.1%
39.7%
48.9%
44.1%
52.7%
51.3%
43.1%
39.1%
46.6%
41.5%
40.5%
39.5%
27.7%
41.7%
31.9%
34.8%
40.5%
29.7%
36.3%
43.4%
39.5%
64.3%
37.3%
44.1%
42.9%
45.4%
42.6%
50.6%
42.3%
49.9%
43.7%
49.7%
41.7%
50.3%
36.2%
50.5%
49.7%
37.2%
44.8%
47.5%
39.0%
44.7%
42.6%
47.5%
15.0
11.9
14.7
13.2
15.8
15.4
12.9
11.7
14.0
12.4
12.1
11.8
8.3
12.5
9.6
10.5
12.2
8.9
10.9
13.0
11.8
19.3
11.2
13.2
12.9
13.6
12.8
15.2
12.7
15.0
13.1
14.9
12.5
15.1
10.9
15.2
14.9
11.2
13.4
14.2
11.7
13.4
12.8
14.3
69.8
56.0
68.2
61.9
73.2
71.4
60.6
55.1
65.2
58.4
57.1
55.7
39.7
58.7
45.5
49.4
57.1
42.4
51.4
60.9
55.7
88.1
52.8
61.8
60.3
63.6
59.9
70.4
59.4
69.6
61.4
69.3
58.6
70.0
51.3
70.3
69.3
52.6
62.7
66.3
55.1
62.6
59.9
66.4
0.453
0.600
0.699
0.539
0.066
0.482
0.504
0.254
0.586
0.700
0.314
0.698
0.310
0.489
0.909
0.784
0.643
0.269
0.505
0.599
0.997
0.604
0.155
0.447
0.126
0.592
0.262
0.428
0.877
0.781
0.559
0.901
0.959
0.774
0.554
0.450
0.144
0.603
0.475
0.902
0.316
0.642
0.498
0.915
76.7%
77.7%
78.4%
77.3%
73.1%
76.9%
77.0%
75.3%
77.6%
78.4%
75.7%
78.4%
75.7%
76.9%
80.5%
79.0%
78.0%
75.4%
77.0%
77.7%
84.3%
77.7%
74.4%
76.7%
74.0%
77.6%
75.3%
76.5%
80.0%
79.0%
77.4%
80.4%
81.5%
79.0%
77.4%
76.7%
74.2%
77.7%
76.8%
80.4%
75.8%
77.9%
77.0%
80.6%
11.4
10.9
10.6
11.1
13.2
11.3
11.2
12.1
11.0
10.6
11.9
10.6
11.9
11.3
9.6
10.3
10.8
12.0
11.2
10.9
7.7
10.9
12.6
11.4
12.7
11.0
12.1
11.5
9.8
10.3
11.1
9.6
9.0
10.3
11.1
11.4
12.6
10.9
11.3
9.6
11.9
10.8
11.3
9.5
0.407
0.292
0.562
0.237
0.137
0.352
0.884
0.416
0.322
0.371
0.006
0.616
0.449
0.665
0.347
0.675
0.049
0.618
0.687
0.526
0.417
0.276
0.840
0.458
0.358
0.513
0.824
0.557
0.636
0.164
0.445
0.517
0.860
0.918
0.856
0.983
0.428
0.604
0.634
0.182
0.263
0.016
0.640
0.004
14.4%
13.7%
15.2%
13.3%
12.6%
14.1%
17.7%
14.4%
13.9%
14.2%
10.0%
15.6%
14.6%
15.9%
14.0%
15.9%
11.5%
15.6%
16.0%
15.0%
14.4%
13.6%
17.2%
14.7%
14.1%
15.0%
17.1%
15.2%
15.7%
12.8%
14.6%
15.0%
17.4%
18.2%
17.4%
20.1%
14.5%
15.5%
15.7%
13.0%
13.5%
10.6%
15.7%
9.8%
7.0
6.7
7.5
6.5
6.2
6.9
8.7
7.1
6.8
6.9
4.9
7.6
7.1
7.8
6.9
7.8
5.6
7.6
7.8
7.4
7.1
6.7
8.4
7.2
6.9
7.3
8.4
7.4
7.7
6.3
7.1
7.3
8.5
8.9
8.5
9.8
7.1
7.6
7.7
6.3
6.6
5.2
7.7
4.8
0.888
0.500
0.333
0.512
0.888
0.774
0.978
0.553
0.813
0.167
0.542
0.025
0.303
0.335
0.495
0.103
0.132
0.599
0.522
0.473
0.736
0.144
0.634
0.166
0.474
0.764
0.073
0.599
0.312
0.838
0.752
0.080
0.691
0.210
0.617
0.632
0.493
0.708
0.556
0.181
0.582
0.163
0.565
0.525
56.4%
57.8%
44.8%
42.0%
39.8%
47.1%
37.5%
47.7%
35.9%
38.7%
45.0%
51.8%
36.3%
45.7%
48.2%
48.6%
43.2%
55.7%
41.3%
40.0%
66.8%
33.1%
41.9%
41.1%
40.7%
41.1%
36.6%
50.1%
45.3%
30.1%
47.3%
62.1%
39.8%
33.6%
36.4%
43.6%
49.9%
64.6%
35.9%
30.5%
39.1%
44.5%
46.8%
44.9%
16.9
17.3
13.4
12.6
11.9
14.1
11.2
14.3
10.8
11.6
13.5
15.5
10.9
13.7
14.5
14.6
13.0
16.7
12.4
12.0
20.0
9.9
12.6
12.3
12.2
12.3
11.0
15.0
13.6
9.0
14.2
18.6
11.9
10.1
10.9
13.1
15.0
19.4
10.8
9.1
11.7
13.3
14.0
13.5
78.0
79.8
62.7
59.1
56.1
65.9
53.0
66.7
50.9
54.6
63.1
72.1
51.3
64.1
67.3
67.9
60.7
77.0
58.1
56.4
91.3
47.0
58.9
57.9
57.4
57.8
51.8
69.8
63.4
42.9
66.1
85.3
56.1
47.7
51.5
61.2
69.5
88.5
50.9
43.4
55.2
62.4
65.4
63.0
0.984
0.914
0.941
0.260
0.566
0.352
0.687
0.419
0.685
0.168
0.809
0.497
0.829
0.137
0.124
0.277
0.385
0.469
0.193
0.983
0.318
0.799
0.079
0.508
0.244
0.516
0.084
0.697
0.898
0.969
0.467
0.673
0.279
0.956
0.889
0.460
0.882
0.198
0.459
0.364
0.965
0.411
0.997
0.481
82.6%
80.6%
81.1%
75.3%
77.4%
76.0%
78.3%
76.5%
78.3%
74.5%
79.3%
77.0%
79.5%
74.2%
74.0%
75.5%
76.2%
76.8%
74.7%
82.5%
75.8%
79.2%
73.3%
77.1%
75.2%
77.1%
73.4%
78.3%
80.3%
81.8%
76.8%
78.2%
75.5%
81.5%
80.2%
76.7%
80.1%
74.8%
76.7%
76.1%
81.7%
76.4%
84.1%
76.9%
8.5
9.5
9.3
12.1
11.0
11.7
10.6
11.5
10.6
12.5
10.1
11.3
10.0
12.7
12.7
12.0
11.6
11.4
12.4
8.6
11.9
10.2
13.1
11.2
12.1
11.2
13.0
10.6
9.6
8.9
11.4
10.7
12.0
9.1
9.7
11.4
9.7
12.3
11.4
11.7
8.9
11.5
7.8
11.3
0.581
0.220
0.229
0.653
0.977
0.059
0.073
0.389
0.254
0.870
0.525
0.139
0.754
0.117
0.599
0.034
0.565
0.243
0.890
0.225
0.205
0.771
0.145
0.053
0.738
0.451
0.243
0.332
0.768
0.182
0.116
0.907
0.456
0.440
0.599
0.365
0.734
0.367
0.860
0.236
0.138
0.212
0.105
0.958
15.3%
13.2%
13.3%
15.8%
19.8%
11.7%
11.9%
14.3%
13.5%
17.5%
15.0%
12.6%
16.5%
12.4%
15.5%
11.2%
15.3%
13.4%
17.8%
13.3%
13.1%
16.6%
12.7%
11.6%
16.4%
14.6%
13.4%
13.9%
16.6%
13.0%
12.4%
18.0%
14.6%
14.6%
15.5%
14.1%
16.3%
14.1%
17.4%
13.3%
12.6%
13.2%
12.3%
19.1%
7.5
6.5
6.5
7.7
9.7
5.7
5.8
7.0
6.6
8.6
7.4
6.2
8.1
6.1
7.6
5.5
7.5
6.6
8.7
6.5
6.4
8.1
6.2
5.7
8.0
7.2
6.6
6.8
8.1
6.3
6.1
8.8
7.2
7.1
7.6
6.9
8.0
6.9
8.5
6.5
6.2
6.5
6.0
9.3
0.433
0.630
0.378
0.736
0.954
0.384
0.562
0.439
0.052
0.116
0.683
0.545
0.823
0.984
0.431
0.962
0.171
0.662
0.451
0.706
0.304
0.653
0.550
0.103
0.809
0.873
0.730
0.592
0.909
0.509
0.245
0.151
0.951
0.528
0.647
0.880
0.642
0.914
0.943
0.801
0.314
0.788
0.147
0.042
50.3%
41.2%
38.9%
51.3%
64.6%
41.4%
40.1%
44.2%
40.7%
46.0%
43.9%
55.2%
35.0%
46.9%
42.8%
59.2%
60.1%
49.7%
34.5%
39.9%
42.2%
35.2%
53.7%
45.7%
47.1%
49.0%
48.9%
45.6%
52.3%
42.7%
36.7%
45.7%
43.1%
47.2%
45.3%
38.6%
35.7%
44.9%
35.8%
50.6%
51.2%
44.8%
48.6%
55.4%
15.1
12.4
11.7
15.4
19.4
12.4
12.0
13.3
12.2
13.8
13.2
16.6
10.5
14.1
12.8
17.7
18.0
14.9
10.3
12.0
12.7
10.6
16.1
13.7
14.1
14.7
14.7
13.7
15.7
12.8
11.0
13.7
12.9
14.2
13.6
11.6
10.7
13.5
10.7
15.2
15.4
13.4
14.6
16.6
70.0
58.0
54.9
71.4
88.5
58.3
56.5
62.0
57.3
64.3
61.6
76.4
49.7
65.5
60.1
81.6
82.8
69.2
48.9
56.2
59.3
50.0
74.5
64.0
65.8
68.4
68.3
63.9
72.7
60.0
51.9
64.0
60.6
66.0
63.4
54.6
50.6
63.0
50.8
70.5
71.2
62.7
67.8
76.7
0.825
0.694
0.353
0.058
0.564
0.630
0.469
0.114
0.875
0.669
0.144
0.031
0.594
0.936
0.427
0.502
0.497
0.691
0.994
0.976
0.089
0.817
0.379
0.824
0.397
0.469
0.568
0.932
0.431
0.755
0.901
0.078
0.145
0.714
0.679
0.297
0.502
0.849
0.784
0.003
0.543
0.412
0.867
0.895
79.4%
78.3%
76.0%
72.9%
77.4%
77.9%
76.8%
73.9%
80.0%
78.1%
74.2%
72.1%
77.6%
81.0%
76.5%
77.0%
77.0%
78.3%
83.6%
82.2%
73.5%
79.4%
76.2%
79.4%
76.3%
76.8%
77.4%
80.9%
76.5%
78.8%
80.4%
73.3%
74.2%
78.5%
78.2%
75.6%
77.0%
79.7%
79.0%
69.9%
77.3%
76.4%
79.9%
80.3%
10.1
10.6
11.7
13.3
11.1
10.8
11.4
12.8
9.8
10.7
12.6
13.6
11.0
9.3
11.5
11.3
11.3
10.6
8.0
8.7
13.0
10.1
11.7
10.1
11.6
11.4
11.0
9.4
11.5
10.4
9.6
13.1
12.6
10.5
10.7
11.9
11.3
9.9
10.3
14.7
11.1
11.5
9.8
9.7
0.567
0.939
0.609
0.028
0.137
0.845
0.105
0.819
0.992
0.748
0.513
0.140
0.530
0.527
0.069
0.725
0.599
0.624
0.688
0.849
0.077
0.271
0.683
0.672
0.114
0.343
0.845
0.499
0.471
0.315
0.899
0.997
0.212
0.349
0.654
0.713
0.674
0.682
0.034
0.619
0.190
0.560
0.093
0.070
15.3%
18.6%
15.5%
11.0%
12.6%
17.3%
12.3%
17.0%
20.9%
16.4%
15.0%
12.6%
15.1%
15.0%
11.8%
16.3%
15.5%
15.6%
16.0%
17.3%
11.9%
13.6%
16.0%
15.9%
12.4%
14.0%
17.3%
14.9%
14.7%
13.8%
17.9%
21.9%
13.2%
14.0%
15.8%
16.2%
15.9%
16.0%
11.2%
15.6%
13.0%
15.2%
12.1%
11.8%
7.5
9.1
7.6
5.4
6.2
8.5
6.0
8.3
10.2
8.0
7.3
6.2
7.4
7.4
5.8
8.0
7.6
7.6
7.8
8.5
5.8
6.6
7.8
7.8
6.1
6.9
8.5
7.3
7.2
6.8
8.8
10.7
6.5
6.9
7.7
7.9
7.8
7.8
5.5
7.6
6.4
7.5
5.9
5.8
0.319
0.638
0.510
0.349
0.907
0.099
0.800
0.369
0.100
0.365
0.517
0.855
0.883
0.325
0.082
0.789
0.417
0.763
0.875
0.706
0.432
0.445
0.371
0.169
0.803
0.596
0.256
0.948
0.052
0.958
0.089
0.554
0.217
0.196
0.498
0.492
0.571
0.232
0.604
0.356
0.230
0.305
0.734
0.779
36.1%
37.1%
57.9%
38.8%
37.8%
48.4%
40.0%
52.5%
37.6%
46.0%
34.0%
31.9%
36.2%
49.7%
50.6%
30.9%
40.2%
59.1%
34.9%
50.4%
32.3%
56.6%
39.8%
43.0%
49.7%
44.2%
38.2%
43.7%
56.4%
67.2%
41.3%
49.5%
45.9%
43.6%
50.3%
40.7%
54.6%
39.0%
34.4%
45.2%
45.9%
40.4%
28.6%
61.9%
10.8
11.1
17.4
11.6
11.3
14.5
12.0
15.8
11.3
13.8
10.2
9.6
10.9
14.9
15.2
9.3
12.1
17.7
10.5
15.1
9.7
17.0
11.9
12.9
14.9
13.3
11.4
13.1
16.9
20.1
12.4
14.8
13.8
13.1
15.1
12.2
16.4
11.7
10.3
13.6
13.8
12.1
8.6
18.6
51.1
52.5
80.0
54.7
53.4
67.6
56.4
72.9
53.2
64.4
48.3
45.4
51.3
69.2
70.5
44.1
56.7
81.5
49.5
70.2
46.0
78.3
56.1
60.4
69.2
62.0
53.9
61.3
78.1
91.7
58.1
69.0
64.2
61.2
70.0
57.4
75.7
55.0
48.9
63.4
64.2
56.9
40.8
85.1
0.438
0.643
0.297
0.603
0.013
0.797
0.388
0.833
0.340
0.207
0.051
0.181
0.251
0.990
0.298
0.935
0.436
0.160
0.356
0.457
0.089
0.613
0.304
0.201
0.552
0.111
0.892
0.326
0.296
0.356
0.301
0.908
0.253
0.369
0.660
0.390
0.721
0.346
0.512
0.344
0.122
0.257
0.077
0.272
76.6%
78.0%
75.6%
77.7%
71.2%
79.2%
76.3%
79.5%
75.9%
74.9%
72.7%
74.6%
75.3%
83.1%
75.6%
81.0%
76.6%
74.4%
76.0%
76.7%
73.5%
77.7%
75.7%
74.8%
77.3%
73.8%
80.2%
75.8%
75.6%
76.0%
75.6%
80.5%
75.3%
76.1%
78.1%
76.3%
78.5%
76.0%
77.1%
76.0%
74.0%
75.3%
73.3%
75.4%
11.5
10.8
11.9
10.9
14.1
10.2
11.6
10.0
11.8
12.3
13.3
12.4
12.1
8.3
11.9
9.3
11.5
12.5
11.7
11.4
13.0
10.9
11.9
12.3
11.1
12.8
9.7
11.8
11.9
11.7
11.9
9.6
12.1
11.7
10.7
11.6
10.5
11.8
11.2
11.8
12.7
12.1
13.1
12.0
0.984
0.580
0.986
0.338
0.388
0.287
0.324
0.090
0.275
0.389
0.474
0.787
0.616
0.090
0.868
0.547
0.423
0.705
0.132
0.423
0.062
0.759
0.056
0.739
0.887
0.325
0.911
0.731
0.059
0.674
0.617
0.233
0.598
0.166
0.662
0.306
0.897
0.491
0.754
0.704
0.081
0.673
0.996
0.306
20.2%
15.3%
20.3%
14.0%
14.3%
13.7%
13.9%
12.1%
13.6%
14.3%
14.7%
16.7%
15.6%
12.1%
17.5%
15.2%
14.5%
16.1%
12.5%
14.5%
11.7%
16.5%
11.6%
16.4%
17.8%
13.9%
18.1%
16.3%
11.7%
15.9%
15.6%
13.3%
15.4%
12.8%
15.8%
13.8%
17.9%
14.8%
16.5%
16.1%
12.0%
15.9%
21.6%
13.8%
9.9
7.5
10.0
6.8
7.0
6.7
6.8
5.9
6.7
7.0
7.2
8.2
7.6
5.9
8.6
7.4
7.1
7.9
6.1
7.1
5.7
8.1
5.7
8.0
8.7
6.8
8.9
8.0
5.7
7.8
7.6
6.5
7.6
6.3
7.8
6.7
8.8
7.3
8.1
7.9
5.9
7.8
10.6
6.7
0.120
0.769
0.780
0.136
0.651
0.096
0.103
0.107
0.561
0.430
0.391
0.455
0.439
0.363
0.298
0.494
0.031
0.906
0.974
0.459
0.226
0.272
0.597
0.055
0.622
0.858
0.727
0.835
0.712
0.153
0.465
0.590
0.744
0.894
0.363
0.703
0.056
0.556
0.627
0.540
0.609
0.707
0.671
0.191
43.7%
35.9%
68.5%
40.4%
43.9%
46.2%
48.8%
49.4%
55.9%
58.7%
41.1%
43.1%
33.9%
58.8%
42.8%
45.2%
38.2%
48.7%
52.3%
35.7%
34.9%
50.8%
39.5%
39.3%
41.2%
32.4%
37.1%
46.9%
56.1%
37.7%
46.8%
49.1%
46.2%
31.8%
51.1%
41.7%
50.4%
40.1%
48.0%
34.2%
54.3%
58.7%
47.9%
33.8%
13.1
10.8
20.6
12.1
13.2
13.8
14.6
14.8
16.8
17.6
12.3
12.9
10.2
17.6
12.8
13.6
11.5
14.6
15.7
10.7
10.5
15.2
11.8
11.8
12.4
9.7
11.1
14.1
16.8
11.3
14.0
14.7
13.9
9.5
15.3
12.5
15.1
12.0
14.4
10.3
16.3
17.6
14.4
10.1
61.4
50.8
93.4
57.0
61.6
64.6
68.1
68.8
77.3
80.9
57.9
60.6
48.2
81.1
60.1
63.3
54.0
68.0
72.7
50.5
49.5
70.7
55.7
55.5
58.0
46.1
52.5
65.5
77.6
53.3
65.5
68.4
64.7
45.2
71.2
58.7
70.2
56.6
67.0
48.5
75.3
81.0
66.9
48.0
0.072
0.840
0.272
0.483
0.099
0.424
0.588
0.532
0.951
0.387
0.751
0.249
0.525
0.071
0.291
0.889
0.960
0.082
0.729
0.957
0.465
0.190
0.887
0.277
0.855
0.554
0.786
0.144
0.468
0.524
0.299
0.307
0.259
0.189
0.941
0.781
0.382
0.567
0.245
0.334
0.422
0.944
0.623
0.640
73.2%
79.6%
75.4%
76.9%
73.7%
76.5%
77.6%
77.2%
81.3%
76.3%
78.8%
75.2%
77.2%
73.2%
75.6%
80.2%
81.6%
73.4%
78.6%
81.5%
76.8%
74.7%
80.2%
75.5%
79.8%
77.4%
79.1%
74.2%
76.8%
77.2%
75.6%
75.7%
75.3%
74.7%
81.1%
79.0%
76.2%
77.4%
75.2%
75.9%
76.5%
81.1%
77.8%
77.9%
13.1
10.0
12.0
11.3
12.9
11.5
11.0
11.2
9.2
11.6
10.4
12.1
11.2
13.1
12.0
9.7
9.0
13.0
10.5
9.1
11.4
12.4
9.7
12.0
9.9
11.1
10.2
12.6
11.4
11.2
11.9
11.9
12.1
12.4
9.3
10.3
11.6
11.0
12.1
11.8
11.5
9.2
10.9
10.8
0.836
0.439
0.129
0.797
0.538
0.063
0.324
0.624
0.955
0.103
0.517
0.074
0.971
0.233
0.063
0.719
0.733
0.132
0.027
0.083
0.327
0.670
0.537
0.832
0.990
0.381
0.755
0.611
0.915
0.086
0.033
0.506
0.563
0.644
0.741
0.995
0.026
0.389
0.176
0.718
0.744
0.516
0.673
0.622
17.2%
14.6%
12.5%
16.8%
15.1%
11.7%
13.9%
15.6%
19.0%
12.2%
15.0%
11.9%
19.5%
13.3%
11.7%
16.2%
16.3%
12.5%
11.0%
12.0%
13.9%
15.9%
15.1%
17.1%
20.7%
14.2%
16.5%
15.5%
18.2%
12.1%
11.2%
14.9%
15.2%
15.7%
16.4%
21.4%
11.0%
14.3%
12.9%
16.2%
16.4%
15.0%
15.9%
15.6%
8.4
7.1
6.1
8.2
7.4
5.7
6.8
7.6
9.3
6.0
7.3
5.8
9.6
6.5
5.7
7.9
8.0
6.1
5.4
5.9
6.8
7.8
7.4
8.4
10.1
7.0
8.1
7.6
8.9
5.9
5.5
7.3
7.5
7.7
8.0
10.5
5.4
7.0
6.3
7.9
8.0
7.3
7.8
7.6
0.820
0.185
0.913
0.770
0.585
0.696
0.641
0.091
0.299
0.649
0.944
0.371
0.118
0.278
0.329
0.787
0.233
0.223
0.831
0.945
0.682
0.557
0.673
0.860
0.942
0.177
0.868
0.931
0.825
0.980
0.036
0.393
0.752
0.383
0.755
0.144
0.962
0.543
0.855
0.398
0.586
0.176
0.574
0.089
34.7%
39.8%
49.6%
48.4%
40.5%
40.3%
46.0%
31.6%
42.7%
42.8%
46.8%
50.2%
55.3%
44.9%
38.0%
54.8%
45.4%
46.1%
43.1%
51.6%
43.4%
42.6%
49.7%
42.3%
36.0%
35.1%
57.7%
39.3%
48.4%
51.4%
40.3%
36.3%
45.8%
42.9%
55.1%
45.6%
33.8%
42.4%
56.0%
48.3%
58.4%
33.9%
39.0%
46.9%
10.4
12.0
14.9
14.5
12.1
12.1
13.8
9.5
12.8
12.8
14.1
15.1
16.6
13.5
11.4
16.4
13.6
13.8
12.9
15.5
13.0
12.8
14.9
12.7
10.8
10.5
17.3
11.8
14.5
15.4
12.1
10.9
13.8
12.9
16.5
13.7
10.2
12.7
16.8
14.5
17.5
10.2
11.7
14.1
49.2
56.2
69.1
67.6
57.0
56.8
64.3
45.0
60.0
60.2
65.5
69.9
76.5
62.9
53.7
75.9
63.5
64.6
60.5
71.8
60.9
59.9
69.3
59.5
51.0
49.8
79.7
55.4
67.5
71.4
56.8
51.3
64.2
60.3
76.3
63.8
48.1
59.6
77.4
67.5
80.6
48.1
55.0
65.6
0.592
0.512
0.704
0.385
0.635
0.159
0.390
0.103
0.675
0.875
0.088
0.455
0.138
0.261
0.035
0.779
0.444
0.532
0.584
0.657
0.121
0.445
0.501
0.794
0.403
0.298
0.319
0.505
0.386
0.731
0.688
0.160
0.601
0.597
0.052
0.665
0.806
0.149
0.913
0.072
0.381
0.744
0.431
0.327
77.6%
77.1%
78.4%
76.2%
77.9%
74.4%
76.3%
73.7%
78.2%
80.0%
73.5%
76.7%
74.2%
75.3%
72.3%
79.0%
76.6%
77.2%
77.5%
78.1%
73.9%
76.6%
77.0%
79.1%
76.4%
75.6%
75.8%
77.0%
76.2%
78.6%
78.3%
74.4%
77.7%
77.6%
72.8%
78.1%
79.3%
74.3%
80.5%
73.2%
76.2%
78.7%
76.5%
75.8%
11.0
11.2
10.6
11.6
10.8
12.5
11.6
12.9
10.7
9.8
13.0
11.4
12.6
12.1
13.6
10.3
11.4
11.2
11.0
10.7
12.8
11.4
11.3
10.2
11.6
11.9
11.9
11.2
11.6
10.5
10.6
12.5
10.9
10.9
13.3
10.7
10.2
12.6
9.5
13.1
11.6
10.4
11.5
11.8
0.923
0.570
0.019
0.668
0.902
0.084
0.543
0.735
0.898
0.741
0.205
0.873
0.038
0.938
0.095
0.030
0.171
0.914
0.978
0.105
0.735
0.506
0.351
0.027
0.155
0.192
0.073
0.752
0.103
0.513
0.913
0.550
0.286
0.770
0.919
0.375
0.763
0.901
0.866
0.606
0.043
0.387
0.478
0.395
18.3%
15.3%
10.7%
15.9%
18.0%
12.0%
15.1%
16.3%
17.9%
16.4%
13.1%
17.6%
11.3%
18.6%
12.2%
11.1%
12.9%
18.1%
19.9%
12.3%
16.3%
14.9%
14.1%
11.0%
12.7%
13.0%
11.9%
16.5%
12.3%
15.0%
18.1%
15.2%
13.7%
16.6%
18.2%
14.2%
16.5%
17.9%
17.5%
15.5%
11.4%
14.3%
14.8%
14.3%
9.0
7.5
5.3
7.8
8.8
5.9
7.4
8.0
8.8
8.0
6.4
8.6
5.5
9.1
6.0
5.4
6.3
8.9
9.7
6.0
8.0
7.3
6.9
5.4
6.2
6.4
5.8
8.1
6.0
7.3
8.9
7.4
6.7
8.1
8.9
6.9
8.1
8.8
8.6
7.6
5.6
7.0
7.2
7.0
0.804
0.633
0.690
0.190
0.645
0.830
0.342
0.597
0.733
0.480
0.813
0.638
0.019
0.281
0.460
0.439
0.540
0.495
0.445
0.771
0.192
0.899
0.453
0.834
0.206
0.253
0.593
0.865
0.354
0.915
0.555
0.852
0.950
0.725
0.345
0.913
0.129
0.020
0.637
0.193
0.488
0.856
0.632
0.904
44.0%
57.8%
34.3%
39.0%
28.7%
50.3%
46.0%
50.2%
50.5%
48.6%
63.8%
51.5%
57.3%
64.3%
49.0%
60.7%
59.8%
48.9%
58.8%
50.2%
35.3%
56.1%
53.1%
55.0%
47.2%
42.2%
43.5%
45.9%
37.5%
30.9%
40.0%
36.5%
46.2%
38.5%
49.1%
43.2%
43.8%
46.3%
50.3%
45.2%
51.3%
46.6%
57.8%
46.0%
13.2
17.3
10.3
11.7
8.6
15.1
13.8
15.1
15.1
14.6
19.1
15.4
17.2
19.3
14.7
18.2
17.9
14.7
17.6
15.1
10.6
16.8
15.9
16.5
14.1
12.7
13.0
13.8
11.3
9.3
12.0
11.0
13.9
11.6
14.7
13.0
13.1
13.9
15.1
13.6
15.4
14.0
17.3
13.8
61.8
79.8
48.7
55.0
41.0
70.1
64.4
70.0
70.3
67.8
87.5
71.6
79.2
88.1
68.4
83.5
82.3
68.3
81.1
70.0
50.1
77.5
73.8
76.2
65.9
59.4
61.1
64.2
53.1
44.0
56.3
51.7
64.7
54.4
68.5
60.7
61.4
64.8
70.0
63.4
71.3
65.1
79.8
64.4
0.585
0.285
0.786
0.157
0.457
0.834
0.680
0.335
0.157
0.577
0.119
0.346
0.862
0.522
0.075
0.699
0.880
0.056
0.509
0.376
0.613
0.009
0.812
0.543
0.152
0.573
0.336
0.295
0.518
0.169
0.090
0.747
0.646
0.689
0.734
0.744
0.269
0.684
0.188
0.327
0.370
0.670
0.767
0.941
77.6%
75.5%
79.1%
74.4%
76.7%
79.5%
78.2%
75.9%
74.4%
77.5%
73.9%
76.0%
79.8%
77.1%
73.3%
78.4%
80.1%
72.9%
77.1%
76.2%
77.7%
70.9%
79.3%
77.3%
74.3%
77.5%
75.9%
75.6%
77.1%
74.5%
73.5%
78.7%
78.0%
78.3%
78.6%
78.7%
75.4%
78.2%
74.7%
75.8%
76.1%
78.1%
78.9%
81.1%
11.0
12.0
10.2
12.5
11.4
10.0
10.7
11.8
12.5
11.0
12.8
11.8
9.9
11.2
13.1
10.6
9.8
13.3
11.2
11.7
10.9
14.3
10.1
11.1
12.6
11.0
11.8
11.9
11.2
12.5
13.0
10.4
10.8
10.6
10.5
10.4
12.0
10.6
12.4
11.8
11.7
10.7
10.3
9.3
0.710
0.424
0.119
0.655
0.682
0.704
0.390
0.261
0.076
0.839
0.932
0.778
0.021
0.036
0.704
0.105
0.349
0.407
0.623
0.933
0.017
0.389
0.484
0.327
0.320
0.102
0.331
0.664
0.352
0.680
0.984
0.957
0.923
0.142
0.157
0.717
0.684
0.287
0.953
0.025
0.287
0.843
0.665
0.744
16.2%
14.5%
12.4%
15.8%
16.0%
16.1%
14.3%
13.5%
11.9%
17.2%
18.5%
16.7%
10.8%
11.2%
16.1%
12.3%
14.0%
14.4%
15.6%
18.5%
10.7%
14.3%
14.8%
13.9%
13.9%
12.2%
13.9%
15.9%
14.1%
16.0%
20.2%
19.0%
18.3%
12.6%
12.8%
16.2%
16.0%
13.7%
18.9%
10.9%
13.7%
17.2%
15.9%
16.4%
7.9
7.1
6.1
7.7
7.8
7.9
7.0
6.6
5.8
8.4
9.0
8.2
5.3
5.5
7.9
6.0
6.9
7.0
7.6
9.0
5.2
7.0
7.2
6.8
6.8
6.0
6.8
7.8
6.9
7.8
9.9
9.3
9.0
6.2
6.2
7.9
7.8
6.7
9.3
5.4
6.7
8.4
7.8
8.0
0.470
0.501
0.457
0.707
0.510
0.002
0.205
0.604
0.647
0.619
0.763
0.137
0.021
0.637
0.953
0.929
0.510
0.220
0.076
0.812
0.140
0.317
0.029
0.355
0.097
0.502
0.098
0.534
0.979
0.566
0.500
0.713
0.007
0.282
0.137
0.832
0.676
0.404
0.914
0.519
0.994
0.364
0.227
0.120
36.9%
35.7%
39.4%
50.1%
32.5%
47.4%
29.1%
41.5%
47.2%
39.6%
50.3%
55.4%
47.4%
47.6%
50.0%
46.1%
42.4%
37.9%
45.0%
36.6%
56.8%
45.3%
37.9%
60.9%
41.5%
45.1%
46.0%
37.4%
42.4%
54.6%
48.0%
43.8%
33.8%
42.3%
34.2%
59.9%
53.8%
68.2%
51.5%
68.9%
50.1%
40.7%
51.3%
41.0%
11.1
10.7
11.8
15.0
9.7
14.2
8.7
12.5
14.2
11.9
15.1
16.6
14.2
14.3
15.0
13.8
12.7
11.4
13.5
11.0
17.0
13.6
11.4
18.3
12.4
13.5
13.8
11.2
12.7
16.4
14.4
13.1
10.1
12.7
10.2
18.0
16.1
20.5
15.5
20.7
15.0
12.2
15.4
12.3
52.2
50.6
55.5
69.8
46.2
66.2
41.5
58.5
66.0
55.8
70.0
76.7
66.2
66.5
69.6
64.5
59.6
53.6
63.0
51.8
78.5
63.5
53.5
83.8
58.4
63.2
64.4
52.9
59.6
75.7
67.1
61.5
47.9
59.4
48.5
82.5
74.7
93.0
71.7
93.9
69.8
57.4
71.4
57.7
0.149
0.594
0.079
0.423
0.047
0.069
0.505
0.282
0.370
0.511
0.490
0.026
0.929
0.995
0.436
0.714
0.648
0.054
0.757
0.750
0.542
0.261
0.301
0.275
0.232
0.307
0.022
0.592
0.324
0.059
0.536
0.592
0.495
0.288
0.618
0.885
0.386
0.481
0.061
0.387
0.507
0.980
0.903
0.656
74.3%
77.6%
73.3%
76.5%
72.6%
73.1%
77.0%
75.5%
76.1%
77.1%
76.9%
71.9%
80.8%
83.8%
76.6%
78.5%
78.0%
72.8%
78.8%
78.8%
77.3%
75.3%
75.6%
75.4%
75.1%
75.7%
71.8%
77.6%
75.8%
72.9%
77.2%
77.6%
77.0%
75.5%
77.8%
80.1%
76.2%
76.9%
73.0%
76.3%
77.0%
82.3%
80.4%
78.0%
12.6
11.0
13.1
11.5
13.4
13.1
11.2
12.0
11.7
11.2
11.3
13.7
9.4
7.9
11.5
10.5
10.8
13.3
10.4
10.4
11.1
12.1
11.9
12.0
12.2
11.9
13.8
11.0
11.8
13.2
11.1
11.0
11.3
12.0
10.9
9.7
11.6
11.3
13.2
11.6
11.2
8.6
9.6
10.7
0.690
0.634
0.964
0.650
0.054
0.571
0.156
0.051
0.546
0.550
0.061
0.314
0.774
0.513
0.773
0.248
0.011
0.001
0.954
0.644
0.937
0.247
0.280
0.638
0.638
0.470
0.111
0.707
0.638
0.644
0.505
0.547
0.955
0.686
0.074
0.780
0.223
0.053
0.446
0.253
0.887
0.396
0.703
0.058
16.0%
15.7%
19.3%
15.8%
11.6%
15.3%
12.7%
11.5%
15.1%
15.2%
11.7%
13.8%
16.6%
15.0%
16.6%
13.4%
10.3%
8.8%
19.0%
15.7%
18.6%
13.4%
13.6%
15.7%
15.7%
14.7%
12.3%
16.1%
15.7%
15.7%
14.9%
15.2%
19.0%
16.0%
11.9%
16.7%
13.3%
11.6%
14.6%
13.5%
17.8%
14.3%
16.1%
11.7%
7.8
7.7
9.4
7.7
5.7
7.5
6.2
5.7
7.4
7.4
5.7
6.8
8.1
7.3
8.1
6.6
5.1
4.3
9.3
7.7
9.1
6.6
6.7
7.7
7.7
7.2
6.0
7.9
7.7
7.7
7.3
7.4
9.3
7.8
5.8
8.2
6.5
5.7
7.1
6.6
8.7
7.0
7.9
5.7
0.122
0.079
0.695
0.090
0.503
0.841
0.913
0.063
0.078
0.269
0.650
0.511
0.540
0.377
0.274
0.643
0.625
0.460
0.714
0.467
0.022
0.433
0.487
0.025
0.610
0.650
0.156
0.436
0.343
0.484
0.238
0.335
0.022
0.935
0.069
0.080
0.765
0.255
0.016
0.924
0.729
0.992
0.569
0.778
53.1%
62.7%
42.4%
53.8%
56.1%
45.9%
49.2%
30.6%
32.8%
42.5%
39.2%
39.0%
44.6%
52.1%
71.4%
45.8%
31.2%
40.4%
61.2%
44.9%
60.9%
45.4%
39.6%
47.3%
37.6%
51.6%
55.2%
52.0%
44.0%
42.7%
52.3%
39.6%
38.5%
40.1%
51.7%
51.1%
43.7%
42.5%
35.8%
48.0%
48.6%
50.2%
36.3%
40.3%
15.9
18.8
12.7
16.1
16.8
13.8
14.8
9.2
9.9
12.7
11.8
11.7
13.4
15.6
21.4
13.7
9.4
12.1
18.4
13.5
18.3
13.6
11.9
14.2
11.3
15.5
16.6
15.6
13.2
12.8
15.7
11.9
11.5
12.0
15.5
15.3
13.1
12.7
10.8
14.4
14.6
15.0
10.9
12.1
73.7
86.1
59.5
74.6
77.6
64.2
68.6
43.6
46.7
59.7
55.3
55.0
62.5
72.4
97.1
64.1
44.4
56.9
84.1
63.0
83.8
63.6
55.9
66.1
53.2
71.7
76.4
72.2
61.8
60.0
72.6
55.8
54.3
56.5
71.9
71.1
61.3
59.7
50.8
67.0
67.8
69.9
51.3
56.8
0.826
0.048
0.204
0.855
0.163
0.210
0.728
0.840
0.575
0.985
0.959
0.002
0.924
0.290
0.967
0.164
0.377
0.129
0.785
0.928
0.206
0.245
0.524
0.530
0.042
0.457
0.414
0.022
0.826
0.159
0.930
0.513
0.590
0.287
0.331
0.153
0.461
0.055
0.825
0.118
0.720
0.933
0.150
0.852
79.4%
72.7%
74.8%
79.8%
74.4%
74.9%
78.6%
79.6%
77.5%
82.7%
81.5%
69.5%
80.7%
75.6%
81.8%
74.4%
76.2%
74.1%
79.1%
80.8%
74.9%
75.2%
77.2%
77.2%
72.5%
76.7%
76.4%
71.8%
79.4%
74.4%
80.8%
77.1%
77.6%
75.5%
75.9%
74.3%
76.7%
72.8%
79.4%
73.9%
78.5%
80.9%
74.3%
79.7%
10.1
13.4
12.3
9.9
12.5
12.3
10.5
10.0
11.0
8.5
9.0
14.9
9.4
12.0
8.9
12.5
11.7
12.7
10.3
9.4
12.3
12.1
11.2
11.2
13.5
11.4
11.5
13.8
10.1
12.5
9.4
11.2
11.0
12.0
11.8
12.6
11.4
13.3
10.1
12.8
10.5
9.3
12.6
9.9
0.881
0.785
0.258
0.023
0.400
0.981
0.415
0.299
0.227
0.338
0.567
0.595
0.944
0.880
0.531
0.560
0.251
0.155
0.453
0.063
0.180
0.405
0.742
0.443
0.992
0.853
0.883
0.093
0.630
0.979
0.018
0.538
0.668
0.509
0.250
0.915
0.614
0.694
0.144
0.238
0.957
0.861
0.086
0.827
17.7%
16.7%
13.5%
10.9%
14.3%
20.0%
14.4%
13.7%
13.3%
14.0%
15.3%
15.4%
18.7%
17.7%
15.1%
15.2%
13.4%
12.7%
14.6%
11.7%
12.9%
14.4%
16.4%
14.6%
21.0%
17.4%
17.7%
12.1%
15.6%
19.9%
10.7%
15.1%
15.9%
14.9%
13.4%
18.2%
15.5%
16.0%
12.6%
13.4%
19.0%
17.4%
12.1%
17.1%
8.7
8.2
6.6
5.3
7.0
9.8
7.1
6.7
6.5
6.8
7.5
7.6
9.2
8.6
7.4
7.5
6.6
6.2
7.2
5.7
6.3
7.0
8.0
7.1
10.3
8.5
8.7
5.9
7.7
9.7
5.2
7.4
7.8
7.3
6.6
8.9
7.6
7.9
6.2
6.5
9.3
8.5
5.9
8.4
0.435
0.101
0.119
0.266
0.238
0.398
0.836
0.362
0.970
0.211
0.290
0.501
0.531
0.585
0.831
0.326
0.277
0.092
0.826
0.083
0.913
0.683
0.599
0.664
0.486
0.401
0.549
0.038
0.681
0.270
0.937
0.630
0.281
0.118
0.517
0.083
0.261
0.574
0.900
0.503
0.466
0.575
0.626
0.283
57.9%
43.9%
44.0%
43.2%
49.4%
56.2%
50.7%
47.3%
63.0%
39.2%
50.6%
49.1%
34.0%
50.4%
50.1%
39.9%
51.8%
52.9%
36.7%
49.9%
51.8%
48.1%
50.4%
45.0%
52.8%
35.5%
41.8%
40.8%
49.1%
52.2%
50.1%
46.0%
47.3%
40.3%
50.7%
51.1%
45.2%
52.2%
55.5%
42.6%
50.0%
39.6%
46.5%
43.2%
17.4
13.2
13.2
13.0
14.8
16.9
15.2
14.2
18.9
11.8
15.2
14.7
10.2
15.1
15.0
12.0
15.5
15.9
11.0
15.0
15.5
14.4
15.1
13.5
15.8
10.7
12.5
12.2
14.7
15.7
15.0
13.8
14.2
12.1
15.2
15.3
13.6
15.6
16.7
12.8
15.0
11.9
14.0
13.0
79.9
61.6
61.7
60.7
68.8
77.8
70.6
66.2
86.5
55.3
70.4
68.5
48.3
70.2
69.8
56.2
72.0
73.4
52.0
69.6
72.1
67.2
70.2
63.1
73.3
50.4
58.8
57.4
68.5
72.6
69.8
64.4
66.1
56.8
70.6
71.2
63.3
72.5
76.9
59.8
69.7
55.9
65.1
60.7
0.940
0.689
0.501
0.121
0.880
0.340
0.908
0.433
0.755
0.443
0.006
0.129
0.105
0.597
0.212
0.699
0.280
0.543
0.698
0.426
0.470
0.844
0.663
0.297
0.642
0.259
0.505
0.915
0.235
0.749
0.740
0.774
0.389
0.649
0.587
0.571
0.534
0.776
0.867
0.901
0.046
0.309
0.100
0.196
81.1%
78.3%
77.0%
74.0%
80.1%
75.9%
80.5%
76.6%
78.8%
76.6%
70.5%
74.1%
73.7%
77.6%
74.9%
78.4%
75.5%
77.3%
78.4%
76.5%
76.8%
79.6%
78.1%
75.6%
77.9%
75.3%
77.0%
80.6%
75.1%
78.8%
78.7%
79.0%
76.3%
78.0%
77.6%
77.5%
77.2%
79.0%
79.9%
80.3%
72.6%
75.7%
73.7%
74.8%
9.3
10.6
11.3
12.7
9.8
11.8
9.6
11.5
10.4
11.4
14.4
12.7
12.9
10.9
12.3
10.6
12.0
11.1
10.6
11.5
11.4
10.0
10.7
11.9
10.8
12.1
11.2
9.5
12.2
10.4
10.4
10.3
11.6
10.8
11.0
11.0
11.1
10.3
9.8
9.6
13.4
11.9
12.9
12.4
0.920
0.176
0.519
0.966
0.397
0.469
0.389
0.470
0.663
0.510
0.309
0.966
0.957
0.584
0.628
0.675
0.129
0.096
0.787
0.955
0.862
0.628
0.083
0.172
0.948
0.791
0.277
0.011
0.651
0.748
0.545
0.242
0.288
0.725
0.467
0.034
0.188
0.094
0.819
0.264
0.585
0.433
0.194
0.257
18.2%
12.9%
15.0%
19.3%
14.3%
14.7%
14.3%
14.7%
15.8%
14.9%
13.8%
19.3%
19.0%
15.4%
15.6%
15.9%
12.5%
12.2%
16.7%
19.0%
17.5%
15.6%
12.0%
12.9%
18.8%
16.8%
13.6%
10.3%
15.8%
16.4%
15.1%
13.4%
13.7%
16.3%
14.7%
11.2%
13.0%
12.1%
17.0%
13.5%
15.4%
14.5%
13.1%
13.5%
8.9
6.3
7.3
9.5
7.0
7.2
7.0
7.2
7.8
7.3
6.8
9.5
9.3
7.5
7.6
7.8
6.1
6.0
8.2
9.3
8.5
7.7
5.9
6.3
9.2
8.2
6.7
5.1
7.7
8.0
7.4
6.6
6.7
8.0
7.2
5.5
6.4
5.9
8.3
6.6
7.5
7.1
6.4
6.6
0.826
0.503
0.350
0.688
0.540
0.911
0.302
0.635
0.548
0.712
0.765
0.176
0.742
0.704
0.252
0.697
0.782
0.034
0.750
0.346
0.693
0.685
0.875
0.636
0.540
0.470
0.525
0.085
0.863
0.639
0.390
0.080
0.951
0.618
0.687
0.736
0.338
0.833
0.102
0.895
0.313
0.139
0.430
0.776
42.7%
41.0%
44.1%
40.5%
54.0%
39.7%
57.0%
37.4%
43.9%
43.2%
46.8%
31.2%
51.9%
38.1%
56.0%
54.5%
45.0%
46.4%
44.8%
49.1%
41.0%
59.1%
37.1%
47.1%
55.2%
46.9%
44.7%
47.3%
29.3%
36.0%
47.8%
48.0%
45.2%
35.8%
58.6%
37.6%
70.5%
43.1%
45.2%
45.2%
50.4%
31.2%
40.2%
40.8%
12.8
12.3
13.2
12.2
16.2
11.9
17.1
11.2
13.2
13.0
14.1
9.4
15.6
11.4
16.8
16.4
13.5
13.9
13.4
14.7
12.3
17.7
11.1
14.1
16.6
14.1
13.4
14.2
8.8
10.8
14.3
14.4
13.6
10.7
17.6
11.3
21.2
12.9
13.6
13.5
15.1
9.4
12.1
12.3
60.0
57.8
61.9
57.1
74.9
56.0
78.8
52.9
61.6
60.7
65.5
44.5
72.1
53.9
77.5
75.6
63.0
64.9
62.8
68.4
57.7
81.4
52.5
65.9
76.5
65.6
62.7
66.2
41.9
50.9
66.8
67.0
63.3
50.8
80.8
53.1
96.0
60.5
63.4
63.3
70.1
44.4
56.7
57.5
0.903
0.669
0.144
0.753
0.479
0.535
0.770
0.759
0.637
0.701
0.593
0.060
0.210
0.458
0.899
0.473
0.266
0.423
0.218
0.532
0.791
1.000
0.176
0.742
0.312
0.445
0.994
0.172
0.072
0.625
0.404
0.916
0.242
0.509
0.527
0.294
0.151
0.341
0.839
0.489
0.046
0.657
0.211
0.133
80.4%
78.1%
74.2%
78.8%
76.9%
77.2%
78.9%
78.8%
77.9%
78.4%
77.6%
72.9%
74.9%
76.7%
80.3%
76.8%
75.4%
76.5%
75.0%
77.2%
79.1%
86.2%
74.6%
78.7%
75.7%
76.6%
83.5%
74.5%
73.2%
77.8%
76.4%
80.6%
75.2%
77.1%
77.2%
75.6%
74.3%
75.9%
79.6%
76.9%
72.6%
78.1%
74.9%
74.1%
9.6
10.7
12.6
10.4
11.3
11.1
10.3
10.4
10.8
10.6
11.0
13.2
12.3
11.4
9.6
11.3
12.1
11.5
12.3
11.2
10.2
6.8
12.4
10.4
11.9
11.4
8.1
12.5
13.1
10.9
11.6
9.5
12.2
11.2
11.2
11.9
12.6
11.8
10.0
11.3
13.4
10.7
12.3
12.7
0.701
0.114
0.090
0.958
0.160
0.859
0.373
0.175
0.461
0.996
0.699
0.907
0.220
0.096
0.295
0.221
0.316
0.696
0.959
0.020
0.696
0.244
0.804
0.768
0.536
0.506
0.712
0.121
0.203
0.243
0.419
0.300
0.199
0.883
0.520
0.957
0.419
0.297
0.945
0.803
0.705
0.139
0.254
0.132
16.1%
12.4%
12.1%
19.1%
12.8%
17.4%
14.2%
12.9%
14.7%
21.7%
16.1%
18.0%
13.2%
12.2%
13.7%
13.2%
13.8%
16.1%
19.1%
10.8%
16.1%
13.4%
16.9%
16.6%
15.1%
14.9%
16.2%
12.4%
13.1%
13.4%
14.4%
13.8%
13.1%
17.7%
15.0%
19.0%
14.4%
13.7%
18.7%
16.9%
16.1%
12.6%
13.5%
12.5%
7.9
6.1
5.9
9.3
6.3
8.5
6.9
6.3
7.2
10.6
7.9
8.8
6.5
6.0
6.7
6.5
6.8
7.9
9.4
5.3
7.9
6.6
8.3
8.1
7.4
7.3
7.9
6.1
6.4
6.6
7.1
6.7
6.4
8.7
7.3
9.3
7.1
6.7
9.2
8.3
7.9
6.2
6.6
6.1
0.294
0.043
0.144
0.279
0.494
0.163
0.204
0.373
0.215
0.044
0.971
0.945
0.767
0.154
0.929
0.883
0.176
0.067
0.531
0.395
0.256
0.528
0.003
0.235
0.824
0.888
0.785
0.427
0.513
0.676
0.975
0.089
0.028
0.484
0.045
0.745
0.694
0.716
0.964
0.007
0.401
0.388
0.894
0.572
51.7%
47.5%
43.4%
42.3%
33.4%
44.2%
52.1%
53.0%
53.9%
15.5
14.2
13.0
12.7
10.0
13.3
15.6
15.9
16.2
71.9
66.3
61.0
59.5
47.5
62.1
72.4
73.5
74.7
0.971
0.197
0.110
0.317
0.405
0.235
0.118
0.192
0.318
81.9%
74.8%
73.8%
75.8%
76.4%
75.1%
73.9%
74.7%
75.8%
8.9
12.3
12.8
11.9
11.6
12.2
12.8
12.4
11.9
0.193
0.078
0.349
0.473
0.519
0.677
0.518
0.266
0.519
13.0%
12.0%
14.0%
14.7%
15.0%
15.9%
15.0%
13.5%
15.0%
6.4
5.9
6.9
7.2
7.3
7.8
7.3
6.6
7.3
0.602
0.722
0.254
0.848
0.113
0.648
0.656
0.342
0.120
Risk adjustment (transferred

under a PPP)
ons risk
Contract modification / renego

Gamma
Gamma
0.0 Base opex R cr.
0.0
R cr.
R cr.
0.00
0.0
#DIV/0!
15%
10%
R cr.
R cr.
% of base
Alpha
Beta
PPP-specific risk
0
0
0
-
Revenues
Random
Revenues
% of base
R cr.
% of base
R cr.
31.1%
0.00
0.827
19.8%
0.00
0.533
12.2%
0.00
0.468
13.8%
0.00
0.701
17.0%
0.00
0.575
22.3%
0.00
0.053
4.2%
0.00
0.312
19.3%
0.00
0.886
25.8%
0.00
0.048
5.8%
0.00
0.738
12.6%
0.00
0.872
16.8%
0.00
0.200
15.1%
0.00
0.377
32.0%
0.00
0.154
13.0%
0.00
0.891
37.7%
0.00
0.933
20.3%
0.00
0.053
2.0%
0.00
0.954
28.6%
0.00
0.242
24.1%
0.00
0.619
15.8%
0.00
0.496
10.6%
0.00
0.183
23.1%
0.00
0.706
-
% of base
R cr.
% of base
Mean
Std Dev
750.0
1,005.6
134.1%
207.4
27.7%
207.4
45.4
21.9%
Combined Risk Adj
R cr.
R cr.
R cr.
% of base
Alpha
Beta
Random
R cr.
258.5
161.8
230.3
326.0
134.5
138.8
211.4
223.8
149.9
169.8
178.1
237.0
214.5
156.0
224.4
234.8
241.8
218.0
244.7
152.8
217.5
227.5
263.8
0.463
0.226
0.640
0.630
0.276
0.101
0.223
0.422
0.824
0.655
0.040
1.000
0.425
0.322
0.355
0.033
0.864
0.993
0.312
0.716
0.565
0.761
0.100
4.7%
15.3%
17.9%
11.8%
19.7%
13.1%
19.0%
23.5%
2.8%
13.9%
25.7%
28.9%
20.9%
19.4%
2.7%
10.6%
21.2%
12.6%
4.3%
12.7%
7.6%
33.3%
10.6%
26.2%
9.6%
20.8%
10.1%
11.7%
20.9%
12.4%
18.4%
23.1%
10.3%
10.2%
21.1%
14.2%
22.4%
14.4%
21.5%
11.8%
-0.1%
18.0%
25.6%
16.5%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.051
0.667
0.194
0.237
0.003
0.874
0.584
0.885
0.737
0.969
0.662
0.250
0.047
0.788
0.307
0.189
0.353
0.301
0.117
0.598
0.565
0.898
0.764
0.564
0.725
0.151
0.755
0.213
0.904
0.114
0.859
0.586
0.952
0.057
0.626
0.606
0.932
0.513
0.959
0.816
0.484
0.288
0.667
0.673
218.3
226.0
203.0
287.2
181.4
132.3
199.7
195.7
240.3
136.7
186.0
245.9
196.7
171.6
193.6
232.9
155.2
215.2
198.2
184.1
263.6
257.4
266.2
198.1
165.1
235.4
247.5
229.8
235.0
105.6
209.6
225.9
274.6
198.8
221.8
144.0
191.6
152.9
218.1
275.2
171.6
141.3
232.4
235.9
0.844
0.373
0.404
0.920
0.166
0.153
0.199
0.543
0.303
0.843
0.497
0.755
0.128
0.385
0.775
0.154
0.105
0.030
0.469
0.770
0.261
0.304
0.246
0.988
0.270
0.699
0.239
0.980
0.886
0.958
0.685
0.451
0.783
0.531
0.472
0.104
0.435
0.974
0.780
0.250
0.834
0.761
0.120
0.689
10.5%
20.7%
31.6%
13.5%
44.0%
16.1%
8.5%
-4.2%
1.2%
27.0%
19.7%
17.9%
22.1%
-2.4%
13.8%
14.7%
20.3%
12.3%
16.7%
16.8%
37.0%
9.3%
31.1%
-3.7%
14.5%
10.6%
27.0%
-1.3%
20.3%
19.4%
8.8%
-5.2%
23.9%
10.8%
27.4%
1.5%
24.5%
4.7%
2.5%
27.1%
5.0%
19.5%
36.2%
24.6%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.902
0.409
0.524
0.151
0.488
0.906
0.859
0.613
0.558
0.411
0.342
0.302
0.270
0.120
0.548
0.434
0.963
0.709
0.917
0.784
0.116
0.449
0.606
0.002
0.160
0.048
0.555
0.102
0.187
0.487
0.397
0.306
0.628
0.215
0.270
0.347
0.187
0.661
0.807
0.032
0.694
0.942
0.997
0.979
179.1
155.1
129.7
208.7
244.5
261.9
165.0
204.2
156.5
194.6
206.7
164.9
220.0
145.9
228.7
160.9
165.9
213.8
225.7
221.9
219.1
249.0
168.7
232.0
255.9
202.8
239.8
211.0
302.5
153.3
173.0
144.9
287.2
220.5
186.2
210.9
128.3
185.0
122.4
159.2
156.1
152.4
218.7
255.8
0.686
0.655
0.267
0.787
0.107
0.848
0.705
0.792
0.106
0.646
0.090
0.295
0.355
0.106
0.233
0.021
0.475
0.283
0.183
0.813
0.773
0.118
0.181
0.857
0.467
0.389
0.264
0.814
0.660
0.530
0.513
0.087
0.316
0.699
0.104
0.208
0.422
0.217
0.759
0.524
0.332
0.857
0.026
0.421
5.6%
11.6%
6.1%
42.3%
22.5%
13.9%
16.3%
-4.0%
17.0%
1.3%
22.3%
13.1%
7.1%
11.4%
14.7%
30.1%
17.1%
22.9%
24.1%
21.9%
7.4%
8.8%
23.3%
-2.1%
10.2%
-6.8%
14.7%
20.4%
17.9%
24.9%
11.0%
29.5%
19.9%
21.9%
13.6%
13.1%
21.4%
7.3%
6.0%
16.0%
10.1%
17.8%
18.2%
34.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.907
0.151
0.017
0.863
0.472
0.127
0.741
0.873
0.604
0.659
0.665
0.529
0.590
0.426
0.657
0.661
0.571
0.768
0.774
0.977
0.574
0.469
0.568
0.592
0.410
0.086
0.295
0.235
0.533
0.017
0.934
0.123
0.403
0.279
0.672
0.645
0.991
0.198
0.455
0.797
0.403
0.243
0.447
0.758
162.1
165.7
167.5
229.6
209.5
296.2
157.5
241.4
213.0
282.3
273.7
175.4
310.0
186.5
181.2
132.9
162.5
173.5
286.1
265.9
159.8
156.2
177.8
176.2
221.5
251.8
224.3
187.3
236.8
198.0
145.2
299.0
240.1
252.6
240.5
262.5
179.1
183.9
154.4
199.0
207.5
223.2
251.7
191.1
0.276
0.417
0.386
0.183
0.328
0.276
0.503
0.198
0.971
0.648
0.212
0.988
0.473
0.079
0.181
0.516
0.294
0.782
0.413
0.546
0.301
0.334
0.703
0.138
0.588
0.658
0.114
0.332
0.986
0.513
0.493
0.992
0.421
0.103
0.708
0.345
0.910
0.503
0.451
0.685
0.553
0.690
0.918
0.673
9.6%
15.7%
25.4%
-9.1%
18.9%
17.6%
21.7%
15.9%
9.0%
9.2%
14.7%
15.9%
23.5%
30.5%
22.2%
1.4%
-13.7%
6.3%
15.1%
12.5%
15.8%
29.2%
7.2%
20.0%
25.1%
6.2%
16.9%
29.9%
13.9%
19.0%
19.3%
9.9%
5.4%
10.9%
22.9%
12.7%
29.5%
8.1%
15.9%
3.2%
8.5%
4.1%
2.8%
29.7%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.848
0.341
0.423
0.531
0.072
0.311
0.461
0.072
0.557
0.165
0.800
0.817
0.867
0.547
0.337
0.842
0.969
0.159
0.876
0.950
0.749
0.822
0.207
0.111
0.205
0.736
0.138
0.113
0.046
0.863
0.557
0.908
0.958
0.768
0.176
0.113
0.671
0.641
0.689
0.605
0.620
0.674
0.447
0.329
194.4
243.2
165.7
266.3
181.5
229.1
264.8
135.7
165.8
205.3
263.0
166.9
234.9
269.2
203.8
153.4
176.7
244.6
159.8
261.5
187.9
219.5
182.2
261.9
357.8
150.4
303.8
197.4
243.1
225.3
208.0
258.4
180.9
256.1
256.9
246.7
257.1
198.7
279.6
241.9
171.3
198.1
190.1
334.2
0.031
0.597
0.526
0.255
0.703
0.040
0.619
0.719
0.110
0.320
0.749
0.790
0.662
0.672
0.970
0.778
0.340
0.928
0.018
0.353
0.823
0.774
0.057
0.005
0.394
0.495
0.727
0.910
0.829
0.637
0.621
0.668
0.668
0.151
0.693
0.753
0.963
0.914
0.028
0.921
0.320
0.245
0.543
0.484
15.0%
17.4%
18.7%
6.8%
1.6%
1.1%
24.2%
-1.5%
13.8%
12.4%
24.9%
7.9%
20.9%
9.5%
24.0%
5.9%
21.1%
12.5%
27.4%
5.9%
14.6%
11.4%
17.0%
16.0%
17.7%
6.7%
24.0%
24.5%
9.1%
11.9%
15.4%
32.9%
1.3%
17.3%
4.7%
15.8%
5.2%
33.5%
8.0%
-0.8%
22.8%
33.8%
27.0%
-9.5%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.124
0.053
0.818
0.138
0.415
0.332
0.073
0.824
0.121
0.337
0.945
0.821
0.207
0.828
0.158
0.389
0.092
0.068
0.865
0.874
0.772
0.857
0.322
0.619
0.638
0.313
0.884
0.937
0.519
0.209
0.628
0.903
0.960
0.798
0.344
0.707
0.646
0.283
0.118
0.786
0.137
0.153
0.579
0.285
182.8
219.3
161.1
223.7
257.5
219.2
290.2
189.9
185.6
243.9
229.2
189.4
138.9
209.2
219.9
192.0
127.3
203.2
252.3
266.8
191.6
168.1
167.8
288.9
243.7
175.7
205.5
192.2
240.2
221.6
151.1
189.3
320.4
279.4
194.5
216.0
165.1
194.6
232.2
205.9
169.5
238.0
219.9
296.2
0.242
0.235
0.313
0.465
0.174
0.575
0.849
0.704
0.253
0.861
0.243
0.367
0.252
0.714
0.653
0.725
0.453
0.293
0.223
0.007
0.996
0.212
0.965
0.399
0.014
0.765
0.107
0.777
0.542
0.194
0.196
0.372
0.022
0.161
0.298
0.423
0.496
0.967
0.202
0.952
0.190
0.039
0.654
0.255
28.4%
16.6%
3.0%
15.9%
7.1%
-4.0%
20.4%
15.9%
14.5%
20.7%
16.5%
28.2%
21.2%
26.4%
30.1%
9.3%
22.0%
13.7%
14.2%
13.4%
16.9%
26.0%
-4.3%
33.7%
24.2%
35.6%
12.4%
23.1%
5.5%
22.2%
23.0%
10.4%
10.9%
-5.1%
13.4%
19.0%
17.3%
6.6%
5.6%
-5.7%
15.0%
20.0%
9.1%
5.2%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.495
0.762
0.122
0.723
0.597
0.759
0.335
0.266
0.622
0.501
0.474
0.151
0.014
0.557
0.304
0.916
0.615
0.816
0.044
0.756
0.193
0.662
0.065
0.176
0.742
0.014
0.013
0.518
0.893
0.694
0.970
0.480
0.332
0.642
0.815
0.679
0.448
0.898
0.649
0.572
0.698
0.799
0.635
0.338
145.0
195.6
207.1
204.5
196.3
269.6
158.8
239.2
189.2
236.0
187.0
264.1
199.2
223.5
241.6
205.7
164.5
300.9
168.9
260.9
165.5
187.4
300.9
204.6
173.8
166.3
249.3
172.4
153.7
242.9
101.0
207.9
243.2
193.0
203.7
198.0
212.0
145.1
176.8
138.6
285.1
260.3
291.6
208.9
0.781
0.728
0.789
0.539
0.787
0.908
0.247
0.065
0.035
0.422
0.790
0.976
0.635
0.839
0.904
0.258
0.447
0.696
0.840
0.314
0.483
0.100
0.717
0.730
0.924
0.461
0.035
0.077
0.564
0.201
0.245
0.841
0.330
0.171
0.245
0.470
0.401
0.204
0.845
0.400
0.489
0.962
0.851
0.095
14.5%
-0.7%
9.3%
5.6%
2.7%
11.2%
19.9%
0.7%
-0.8%
7.4%
22.6%
17.6%
21.7%
32.7%
-0.7%
17.6%
24.5%
27.7%
9.8%
2.3%
9.5%
6.3%
16.3%
17.9%
17.9%
-2.9%
13.0%
19.4%
18.6%
6.9%
19.1%
17.6%
-7.0%
20.9%
3.4%
16.7%
25.5%
4.6%
22.5%
19.8%
10.3%
15.7%
16.0%
19.7%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.463
0.592
0.697
0.225
0.451
0.003
0.378
0.218
0.210
0.241
0.627
0.025
0.974
0.387
0.336
0.536
0.113
0.508
0.810
0.506
0.128
0.199
0.068
0.157
0.557
0.160
0.823
0.347
0.188
0.892
0.897
0.610
0.984
0.268
0.072
0.574
0.954
0.292
0.105
0.500
0.045
0.359
0.619
0.360
166.1
187.1
191.4
334.9
250.1
228.7
180.4
167.1
156.7
219.3
266.1
162.7
189.4
165.2
252.8
240.9
124.2
176.2
132.2
195.8
173.1
181.6
208.5
173.1
213.0
208.2
254.3
267.1
176.9
199.0
184.2
188.6
206.8
253.3
300.4
204.0
209.2
302.9
303.0
244.2
197.4
220.6
223.1
165.7
0.976
0.325
0.783
0.259
0.348
0.470
0.836
0.637
0.239
0.616
0.202
0.401
0.932
0.940
0.437
0.822
0.189
0.835
0.133
0.469
0.161
0.597
0.008
0.269
0.338
0.567
0.207
0.810
0.283
0.595
0.487
0.273
0.090
0.542
0.312
0.308
0.283
0.957
0.156
0.460
0.771
0.766
0.528
0.705
28.8%
5.3%
15.0%
22.0%
19.6%
6.9%
3.5%
13.5%
5.3%
30.4%
31.2%
37.1%
21.2%
18.5%
29.3%
13.2%
8.0%
5.0%
-3.6%
17.6%
23.1%
13.7%
-2.7%
24.9%
9.1%
18.9%
10.2%
18.3%
15.3%
11.8%
8.0%
6.4%
15.8%
19.3%
19.3%
31.9%
13.0%
5.5%
14.5%
12.3%
26.5%
12.1%
24.8%
31.1%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.775
0.953
0.634
0.433
0.261
0.949
0.427
0.344
0.486
0.065
0.930
0.132
0.220
0.216
0.288
0.543
0.951
0.469
0.229
0.314
0.733
0.499
0.222
0.338
0.418
0.828
0.300
0.466
0.059
0.541
0.271
0.864
0.545
0.287
0.148
0.445
0.046
0.331
0.317
0.604
0.580
0.590
0.292
0.125
244.7
162.3
205.7
159.2
177.5
183.0
246.4
253.7
126.8
260.2
165.2
228.0
169.6
228.0
154.8
238.2
147.2
170.3
219.4
260.0
159.0
199.8
213.1
259.3
150.9
193.2
177.4
240.6
207.4
169.5
224.5
185.9
258.5
285.7
228.6
158.6
171.5
210.4
262.6
216.1
245.3
190.5
322.2
219.9
0.354
0.365
0.015
0.281
0.197
0.622
0.917
0.376
0.321
0.665
0.044
0.196
0.410
0.202
0.731
0.094
0.921
0.709
0.708
0.432
0.242
0.300
0.668
0.870
0.666
0.956
0.341
0.629
0.283
0.379
0.282
0.165
0.225
0.694
0.858
0.801
0.437
0.130
0.855
0.003
0.683
0.769
0.230
0.984
20.9%
15.3%
8.9%
22.0%
3.7%
21.0%
22.7%
19.9%
21.5%
29.2%
7.4%
41.2%
21.1%
21.1%
30.0%
8.6%
3.5%
11.8%
14.5%
3.0%
19.0%
14.4%
12.8%
35.2%
7.7%
17.2%
37.1%
18.3%
-2.0%
15.3%
14.3%
0.6%
-4.8%
26.2%
8.3%
28.2%
18.0%
11.9%
31.2%
12.5%
23.8%
13.4%
9.8%
13.4%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.362
0.487
0.500
0.239
0.337
0.461
0.316
0.825
0.293
0.800
0.357
0.786
0.203
0.979
0.792
0.279
0.775
0.476
0.319
0.601
0.675
0.933
0.824
0.462
0.209
0.157
0.763
0.844
0.081
0.537
0.426
0.859
0.540
0.933
0.257
0.241
0.340
0.022
0.148
0.234
0.318
0.990
0.053
0.287
168.7
178.8
167.4
166.6
197.4
280.7
131.8
175.3
121.3
129.5
234.0
250.5
232.0
171.1
305.3
163.8
257.8
255.6
315.3
225.1
281.2
235.2
165.0
252.6
216.9
237.3
220.4
168.9
181.1
159.6
164.1
352.7
167.9
236.9
267.2
154.1
209.9
135.2
183.9
205.6
180.6
191.8
181.0
191.6
0.200
0.344
0.796
0.712
0.745
0.937
0.109
0.744
0.758
0.896
0.077
0.719
0.217
0.177
0.894
0.737
0.273
0.035
0.185
0.496
0.880
0.727
0.289
0.262
0.989
0.959
0.471
0.001
0.776
0.692
0.094
0.801
0.227
0.397
0.847
0.528
0.856
0.921
0.751
0.582
0.097
0.792
0.645
0.716
19.0%
36.2%
10.8%
14.5%
16.6%
2.5%
17.5%
20.9%
15.2%
9.5%
9.2%
10.1%
11.0%
12.7%
17.5%
16.9%
19.2%
11.6%
20.9%
22.3%
7.4%
4.8%
13.8%
12.2%
11.0%
16.2%
-0.7%
23.4%
28.9%
27.1%
7.3%
17.3%
1.5%
11.5%
8.4%
10.2%
23.5%
13.4%
13.7%
18.2%
-6.3%
23.2%
13.9%
29.3%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.354
0.186
0.469
0.324
0.666
0.921
0.864
0.944
0.264
0.606
0.525
0.032
0.881
0.223
0.787
0.169
0.060
0.979
0.750
0.434
0.996
0.955
0.631
0.294
0.246
0.057
0.614
0.661
0.397
0.821
0.435
0.789
0.160
0.450
0.306
0.751
0.704
0.448
0.239
0.668
0.775
0.375
0.185
0.928
200.4
152.7
167.0
241.6
161.8
238.8
254.1
176.5
215.8
219.7
175.1
223.5
207.8
190.6
263.1
142.9
175.4
210.5
141.3
258.1
154.2
311.4
226.0
211.7
229.1
196.6
198.2
268.5
235.2
165.7
201.4
161.7
155.8
168.3
216.2
211.7
218.6
277.2
163.6
124.7
142.3
178.3
138.3
175.7
0.205
0.109
0.821
0.341
0.836
0.044
0.994
0.359
0.855
0.925
0.864
0.540
0.935
0.664
0.459
0.668
0.086
0.308
0.656
0.248
0.374
0.910
0.516
0.115
0.311
0.599
0.923
0.401
0.997
0.407
0.452
0.543
0.211
0.490
0.240
0.638
0.726
0.499
0.954
0.556
0.860
0.579
0.238
0.028
21.7%
22.9%
24.3%
16.5%
26.3%
9.5%
-1.0%
12.2%
26.7%
17.9%
-0.6%
37.2%
12.7%
32.9%
14.6%
30.9%
23.0%
17.5%
18.4%
2.7%
8.7%
21.2%
13.9%
30.8%
25.0%
-1.1%
19.5%
14.6%
33.9%
3.3%
3.4%
24.5%
4.4%
22.5%
7.5%
7.8%
25.3%
16.3%
21.7%
-5.7%
37.3%
20.4%
15.0%
26.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.257
0.385
0.928
0.708
0.876
0.650
0.284
0.213
0.653
0.668
0.007
0.942
0.601
0.416
0.752
0.205
0.191
0.813
0.772
0.114
0.948
0.975
0.503
0.328
0.530
0.613
0.749
0.125
0.381
0.452
0.627
0.553
0.467
0.195
0.267
0.669
0.916
0.925
0.257
0.149
0.939
0.895
0.304
0.795
154.1
151.2
200.7
214.8
180.6
211.1
180.2
224.7
284.8
158.1
183.6
164.3
211.6
165.3
183.7
129.7
161.7
189.5
177.9
170.9
206.9
210.9
269.3
284.6
250.0
179.1
220.7
210.0
158.6
198.3
229.4
228.9
175.0
139.9
314.9
230.9
195.5
153.2
303.0
209.3
197.4
292.4
153.3
279.0
0.666
0.005
0.294
0.387
0.769
0.677
0.423
0.559
0.835
0.454
0.703
0.278
0.706
0.813
0.173
0.340
0.403
0.306
0.814
0.563
0.396
0.200
0.796
0.617
0.344
0.658
0.415
0.356
0.630
0.526
0.916
0.311
0.608
0.359
0.039
0.799
0.049
0.862
0.499
0.946
0.272
0.306
0.118
0.276
27.1%
15.0%
10.7%
15.3%
27.2%
22.5%
35.2%
16.3%
23.9%
5.3%
16.0%
-4.7%
9.8%
10.7%
14.9%
2.3%
3.8%
17.5%
15.6%
14.3%
21.3%
4.4%
18.4%
5.3%
14.3%
22.2%
0.5%
17.5%
10.1%
24.9%
21.8%
1.0%
20.0%
6.9%
18.0%
18.4%
14.8%
20.5%
16.4%
5.9%
17.1%
5.2%
16.6%
15.6%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.859
0.297
0.054
0.197
0.582
0.791
0.769
0.605
0.432
0.915
0.890
0.627
0.240
0.103
0.231
0.315
0.154
0.038
0.354
0.756
0.944
0.733
0.149
0.220
0.094
0.715
0.152
0.923
0.565
0.392
0.757
0.915
0.996
0.461
0.823
0.652
0.442
0.656
0.193
0.201
0.732
0.115
0.678
0.944
227.3
213.5
208.7
254.1
222.6
263.4
207.7
283.9
265.3
156.6
151.1
251.1
198.7
180.8
190.2
164.0
217.9
212.1
188.1
208.4
129.5
194.2
134.7
270.0
183.7
164.3
200.3
223.1
239.1
286.5
208.0
231.1
267.0
300.9
208.1
216.5
199.9
279.5
143.5
330.9
273.7
206.6
201.1
214.1
0.001
0.667
0.436
0.611
0.869
0.047
0.874
0.038
0.438
0.667
0.922
0.480
0.132
0.764
0.468
0.641
0.512
0.060
0.214
0.936
0.978
0.762
0.956
0.205
0.245
0.926
0.436
0.896
0.580
0.576
0.449
0.153
0.615
0.335
0.230
0.426
0.062
0.407
0.286
0.031
0.773
0.704
0.373
0.327
13.3%
18.3%
11.9%
21.3%
31.9%
12.1%
16.5%
13.5%
-1.2%
3.1%
19.8%
16.1%
24.3%
36.4%
13.3%
32.7%
5.5%
19.2%
13.8%
20.4%
9.9%
18.9%
16.3%
2.4%
23.8%
26.4%
21.1%
17.3%
28.3%
15.2%
8.1%
4.7%
31.6%
15.7%
18.8%
26.8%
18.6%
28.6%
30.8%
23.5%
10.1%
23.0%
4.5%
-2.3%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.897
0.280
0.151
0.377
0.745
0.481
0.915
0.980
0.250
0.544
0.806
0.041
0.009
0.947
0.495
0.096
0.750
0.875
0.513
0.920
0.238
0.963
0.317
0.596
0.023
0.116
0.486
0.406
0.762
0.317
0.128
0.955
0.712
0.187
0.258
0.145
0.718
0.715
0.965
0.239
0.516
0.834
0.960
0.009
210.3
165.3
247.8
202.9
164.7
220.9
185.4
158.7
221.4
151.4
165.5
193.9
148.5
223.6
198.5
147.5
213.5
194.2
176.9
206.8
375.2
142.7
186.3
242.1
227.5
212.5
259.1
179.5
157.6
157.6
242.8
320.7
208.8
129.0
127.0
247.4
177.8
245.2
194.3
224.0
196.9
194.4
198.8
215.7
0.817
0.457
0.718
0.066
0.991
0.629
0.297
0.966
0.134
0.555
0.285
0.722
0.506
0.124
0.335
0.375
0.023
0.671
0.625
0.505
0.144
0.917
0.109
0.822
0.901
0.667
0.961
0.642
0.915
0.608
0.067
0.455
0.173
0.273
0.624
0.927
0.190
0.415
0.777
0.180
0.027
0.016
0.234
0.976
10.3%
18.5%
15.2%
11.1%
28.2%
2.1%
23.4%
11.7%
2.2%
11.5%
15.4%
25.6%
26.9%
10.5%
1.1%
23.0%
12.9%
22.2%
26.5%
20.4%
13.3%
13.6%
11.7%
5.4%
23.5%
17.4%
8.4%
31.2%
-1.3%
32.3%
1.5%
16.4%
7.2%
6.4%
14.9%
14.8%
16.8%
7.7%
17.6%
11.3%
7.6%
9.9%
21.3%
22.7%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.971
0.635
0.427
0.686
0.728
0.341
0.988
0.143
0.752
0.730
0.952
0.485
0.254
0.393
0.294
0.195
0.289
0.685
0.479
0.128
0.016
0.012
0.337
0.611
0.369
0.445
0.526
0.238
0.084
0.256
0.463
0.418
0.616
0.494
0.453
0.814
0.826
0.674
0.404
0.651
0.679
0.242
0.821
0.948
253.0
251.3
196.0
310.3
285.7
192.8
192.2
204.4
184.4
245.3
226.7
155.5
178.1
219.2
120.8
271.5
225.6
203.5
193.8
149.1
215.0
153.3
194.2
212.8
202.8
199.5
190.3
119.5
224.1
212.5
282.3
189.1
186.5
285.5
217.9
155.8
176.4
220.0
169.8
165.0
243.5
259.3
197.1
274.5
0.371
0.206
0.487
0.016
0.592
0.171
0.269
0.737
0.131
0.806
0.466
0.586
0.264
0.462
0.111
0.850
0.707
0.466
0.727
0.109
0.563
0.036
0.283
0.072
0.299
0.704
0.071
0.565
0.454
0.416
0.271
0.621
0.820
0.476
0.164
0.183
0.655
0.711
0.507
0.624
0.981
0.648
0.135
0.168
3.2%
22.4%
22.7%
4.0%
18.9%
2.0%
2.3%
2.6%
16.5%
13.2%
12.2%
13.9%
13.5%
11.5%
9.7%
14.8%
-3.6%
28.2%
34.4%
14.0%
7.5%
8.9%
17.5%
-1.0%
18.1%
25.7%
21.0%
24.8%
20.6%
4.7%
14.1%
17.3%
21.6%
27.5%
11.5%
20.3%
-0.9%
16.4%
18.2%
16.0%
17.8%
20.4%
19.4%
6.3%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.930
0.392
0.464
0.831
0.605
0.381
0.201
0.494
0.922
0.726
0.057
1.000
0.490
0.128
0.414
0.029
0.682
0.221
0.514
0.657
0.212
0.433
0.318
0.469
0.005
0.608
0.872
0.663
0.138
0.991
0.921
0.002
0.885
0.030
0.890
0.367
0.087
0.032
0.102
0.764
0.929
0.970
0.064
0.028
220.1
199.9
190.9
228.2
189.9
212.0
226.4
214.4
180.7
245.1
238.3
190.6
229.7
147.1
210.5
199.4
239.8
250.0
201.9
247.0
177.9
182.1
181.1
289.7
378.5
187.0
239.4
182.0
265.3
242.5
275.8
260.3
210.8
179.1
293.3
155.5
227.3
176.0
235.4
174.8
140.2
212.4
352.9
224.0
0.787
0.692
0.423
0.012
0.481
0.108
0.991
0.884
0.549
0.154
0.466
0.148
0.103
0.864
0.565
0.697
0.687
0.798
0.757
0.363
0.002
0.313
0.028
0.484
0.589
0.708
0.037
0.246
0.326
0.612
0.199
0.540
0.921
0.394
0.277
0.630
0.748
0.300
0.886
0.240
0.201
0.404
0.092
0.153
24.1%
6.0%
28.6%
22.4%
17.1%
20.1%
18.6%
1.7%
9.7%
18.8%
30.9%
11.7%
3.1%
9.1%
10.6%
23.0%
7.7%
7.4%
24.6%
31.0%
19.7%
16.4%
19.5%
25.8%
30.7%
5.7%
26.2%
29.8%
24.4%
35.5%
-3.0%
12.3%
21.8%
12.0%
21.9%
4.4%
32.7%
16.1%
25.6%
12.4%
17.2%
5.7%
16.9%
1.5%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.722
0.956
0.971
0.625
0.937
0.434
0.275
0.870
0.958
0.344
0.898
0.188
0.592
0.627
0.476
0.782
0.513
0.259
0.810
0.756
0.808
0.536
0.061
0.575
0.709
0.105
0.533
0.373
0.647
0.390
0.475
0.427
0.473
0.123
0.132
0.728
0.810
0.556
0.106
0.707
0.237
0.912
0.044
0.073
197.1
188.6
295.5
157.9
254.6
154.0
194.3
185.7
227.3
259.1
166.6
170.1
200.6
198.7
147.2
219.4
184.6
216.9
171.2
155.0
200.7
217.2
297.6
171.5
140.6
157.2
157.3
235.7
244.5
164.4
203.4
178.2
303.2
241.0
181.1
220.2
189.6
183.7
187.5
205.9
146.0
217.2
171.1
144.9
0.998
0.313
0.009
0.337
0.487
0.244
0.811
0.033
0.219
0.656
0.593
0.238
0.496
0.027
0.164
0.044
0.044
0.176
0.213
0.979
0.448
0.205
0.547
0.393
0.413
0.634
0.204
0.088
0.197
0.213
0.292
0.107
0.223
0.488
0.829
0.568
0.852
0.455
0.083
0.967
0.736
0.441
0.840
0.413
23.6%
18.4%
20.0%
6.2%
18.7%
24.6%
10.9%
17.5%
21.2%
14.5%
23.9%
18.5%
-5.8%
9.2%
14.0%
13.5%
16.0%
14.9%
13.6%
22.4%
6.3%
27.7%
13.8%
24.7%
6.8%
8.3%
17.3%
26.0%
11.2%
28.7%
16.4%
25.4%
31.4%
21.0%
11.0%
28.6%
3.7%
-5.6%
18.5%
6.3%
14.7%
25.6%
18.4%
28.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.385
0.959
0.421
0.582
0.541
0.603
0.484
0.033
0.424
0.075
0.002
0.116
0.850
0.486
0.822
0.456
0.983
0.057
0.215
0.953
0.802
0.049
0.915
0.940
0.996
0.204
0.231
0.232
0.387
0.135
0.920
0.686
0.416
0.386
0.363
0.995
0.900
0.980
0.951
0.714
0.373
0.743
0.109
0.808
130.7
238.9
165.3
199.8
173.9
155.0
223.1
203.7
151.8
215.0
153.8
199.6
219.9
149.6
172.5
226.2
192.5
194.2
171.1
250.9
252.8
152.2
150.6
192.2
197.3
127.4
220.3
193.3
181.2
209.3
166.0
219.5
152.6
249.9
309.2
247.4
196.3
329.2
209.1
166.7
191.6
132.7
150.5
231.2
0.352
0.862
0.621
0.284
0.252
0.140
0.198
0.362
0.731
0.400
0.346
0.912
0.820
0.989
0.118
0.627
0.412
0.267
0.916
0.968
0.501
0.669
0.594
0.032
0.418
0.265
0.160
0.546
0.542
0.532
0.370
0.458
0.967
0.576
0.117
0.349
0.875
0.424
0.070
0.151
0.588
0.690
0.778
0.678
14.2%
15.0%
13.9%
20.4%
15.3%
-13.5%
6.8%
17.6%
18.8%
18.0%
22.2%
4.1%
-5.4%
18.5%
31.8%
29.7%
15.2%
7.3%
0.7%
23.8%
4.2%
10.2%
-3.9%
11.3%
2.0%
15.0%
2.1%
15.9%
35.3%
16.7%
15.0%
20.6%
-9.5%
9.2%
4.1%
24.6%
19.6%
12.6%
28.6%
15.5%
40.3%
11.5%
7.5%
3.2%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.370
0.745
0.152
0.839
0.737
0.396
0.937
0.931
0.012
0.927
0.770
0.166
0.792
0.182
0.385
0.711
0.640
0.328
0.974
0.246
0.924
0.946
0.250
0.413
0.799
0.139
0.713
0.240
0.641
0.061
0.688
0.155
0.242
0.683
0.833
0.581
0.085
0.956
0.633
0.613
0.662
0.675
0.107
0.721
166.6
267.7
266.9
294.8
320.5
214.1
176.3
139.5
193.5
197.9
183.0
184.7
244.1
213.4
201.2
159.4
233.8
224.1
247.5
250.3
179.7
208.0
276.5
201.3
212.3
116.3
217.9
145.4
176.5
133.5
187.8
187.8
241.6
156.7
192.3
148.8
200.9
169.9
198.8
206.9
172.9
258.1
236.6
180.2
0.343
0.395
0.969
0.192
0.531
0.336
0.391
0.967
0.818
0.438
0.023
0.228
0.805
0.889
0.055
0.245
0.175
0.246
0.581
0.348
0.269
0.792
0.007
0.382
0.705
0.255
0.416
0.954
0.387
0.190
0.214
0.180
0.541
0.393
0.057
0.406
0.381
0.487
0.525
0.857
0.851
0.950
0.716
0.026
3.3%
0.9%
20.1%
1.6%
15.1%
25.0%
28.6%
-0.3%
0.8%
8.8%
18.9%
15.3%
16.0%
11.9%
9.0%
18.7%
18.2%
14.0%
20.6%
14.2%
-5.1%
13.3%
14.7%
-4.5%
17.8%
18.9%
4.9%
13.4%
11.0%
14.6%
7.9%
10.7%
-5.2%
30.1%
0.2%
0.9%
22.2%
8.4%
-6.4%
29.3%
21.1%
39.3%
16.7%
22.6%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.577
0.892
0.219
0.614
0.989
0.765
0.016
0.618
0.670
0.518
0.421
0.163
0.028
0.240
0.427
0.681
0.329
0.827
0.510
0.896
0.461
0.212
0.465
0.880
0.328
0.560
0.632
0.207
0.687
0.825
0.591
0.176
0.510
0.283
0.250
0.662
0.067
0.261
0.114
0.168
0.565
0.161
0.260
0.541
162.7
161.5
259.6
248.9
268.7
149.2
225.8
195.8
171.0
142.5
243.9
206.6
244.9
192.8
202.7
210.5
153.9
248.5
241.9
226.4
149.1
225.5
128.4
174.3
204.2
238.2
196.9
167.3
207.1
240.0
186.6
321.6
148.3
179.8
154.8
230.5
218.6
306.0
178.3
220.1
196.6
194.0
281.1
194.5
0.281
0.094
0.157
0.883
0.499
0.124
0.389
0.619
0.118
0.584
0.556
0.956
0.094
0.977
0.978
0.071
0.553
0.542
0.233
0.524
0.181
0.663
0.401
0.252
0.793
0.087
0.338
0.880
0.593
0.859
0.775
0.835
0.201
0.412
0.123
0.066
0.542
0.751
0.658
0.584
0.301
0.178
0.901
0.691
13.4%
2.2%
3.2%
8.7%
7.9%
12.4%
24.8%
11.5%
33.9%
7.0%
9.5%
15.0%
15.8%
17.1%
24.6%
10.5%
9.1%
1.7%
24.4%
1.2%
28.6%
19.8%
17.5%
19.2%
14.7%
12.5%
16.2%
-2.7%
19.7%
8.9%
30.3%
18.3%
9.2%
3.1%
15.4%
1.1%
8.6%
16.9%
27.8%
15.1%
14.2%
16.9%
18.2%
9.3%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.195
0.371
0.050
0.914
0.253
0.139
0.766
0.469
0.432
0.780
0.880
0.119
0.579
0.094
0.794
0.688
0.946
0.175
0.446
0.674
0.122
0.612
0.488
0.564
0.281
0.895
0.271
0.084
0.340
0.748
0.980
0.432
0.521
0.812
0.273
0.554
0.039
0.693
0.621
0.931
0.837
0.924
0.505
0.394
262.2
219.1
256.7
173.0
243.5
259.5
158.2
177.6
187.0
148.8
201.3
147.2
169.6
239.5
250.6
253.9
228.3
184.5
240.3
171.7
181.0
168.2
131.5
175.7
164.7
175.1
245.7
160.1
206.1
212.5
218.8
194.1
164.6
177.9
224.3
204.9
230.0
165.4
150.1
162.1
215.4
181.6
262.7
210.3
0.389
0.565
0.472
0.534
0.797
0.903
0.512
0.448
0.295
0.113
0.485
0.605
0.806
0.701
0.704
0.399
0.417
0.658
0.800
0.728
0.569
0.416
0.800
0.481
0.524
0.367
0.939
0.709
0.389
0.962
0.531
0.550
0.345
0.016
0.057
0.905
0.497
0.441
0.187
0.775
0.444
0.677
0.968
0.107
24.4%
15.1%
11.1%
19.9%
16.0%
28.5%
9.8%
18.5%
16.2%
20.6%
22.2%
5.7%
21.5%
20.4%
8.3%
20.2%
22.8%
-3.2%
21.8%
11.0%
20.0%
19.8%
26.5%
18.5%
16.0%
14.2%
15.6%
1.3%
25.9%
18.5%
12.2%
1.0%
31.5%
18.0%
19.9%
21.3%
10.8%
24.7%
2.3%
27.5%
10.1%
4.1%
13.2%
22.6%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.552
0.212
0.379
0.594
0.448
0.253
0.040
0.707
0.499
0.918
0.838
0.774
0.388
0.833
0.542
0.494
0.014
0.449
0.225
0.041
0.663
0.349
0.742
0.561
0.133
0.354
0.748
0.775
0.119
0.585
0.835
0.097
0.436
0.571
0.386
0.174
0.550
0.498
0.079
0.799
0.965
0.788
0.133
0.495
212.3
224.1
229.0
218.9
167.1
187.1
170.3
159.9
299.3
249.4
180.9
162.9
179.8
217.3
199.8
138.8
231.2
165.1
239.7
202.6
312.2
247.2
159.8
160.8
190.3
180.3
223.9
203.0
225.9
228.3
167.8
166.1
197.3
168.2
262.1
214.7
182.3
276.3
240.5
222.9
254.8
152.3
143.3
292.6
0.913
0.752
0.523
0.017
0.335
0.796
0.263
0.667
0.459
0.125
0.887
0.408
0.871
0.501
0.478
0.810
0.785
0.300
0.027
0.109
0.358
0.519
0.417
0.665
0.906
0.661
0.370
0.299
0.385
0.830
0.330
0.818
0.917
0.851
0.159
0.138
0.895
0.015
0.605
0.840
0.653
0.699
0.350
0.679
9.6%
-2.2%
4.4%
9.1%
14.8%
5.2%
6.7%
11.8%
7.1%
-2.0%
34.0%
30.9%
22.3%
4.8%
29.7%
26.9%
5.7%
0.0%
15.8%
12.3%
8.4%
15.7%
-12.6%
7.8%
24.3%
27.2%
22.9%
13.2%
15.3%
19.6%
34.6%
1.5%
-4.1%
14.6%
-2.0%
21.6%
20.1%
20.7%
33.0%
-9.8%
12.5%
12.2%
27.5%
16.8%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.643
0.945
0.559
0.454
0.551
0.010
0.912
0.353
0.981
0.872
0.725
0.571
0.728
0.289
0.669
0.064
0.981
0.210
0.244
0.235
0.675
0.336
0.534
0.375
0.038
0.249
0.321
0.373
0.685
0.593
0.814
0.413
0.103
0.695
0.125
0.286
0.167
0.578
0.241
0.353
0.372
0.682
0.946
0.231
210.8
186.2
220.4
185.2
208.0
264.3
312.3
273.4
198.0
191.6
161.7
201.1
246.0
158.9
207.7
147.0
203.3
255.3
174.1
294.3
231.4
156.2
214.3
161.0
217.9
340.2
201.0
182.8
226.9
129.5
234.6
212.7
219.0
184.5
231.5
335.9
282.6
376.1
204.5
210.1
148.7
228.6
250.2
194.5
0.532
0.069
0.002
0.461
0.152
0.071
0.331
0.528
0.305
0.223
0.394
0.117
0.801
0.721
0.057
0.838
0.741
0.119
0.460
0.493
0.625
0.552
0.174
0.744
0.166
0.791
0.418
0.431
0.236
0.357
0.028
0.222
0.275
0.993
0.775
0.906
0.529
0.447
0.442
0.957
0.371
0.674
0.802
0.832
17.6%
20.9%
8.4%
25.3%
2.9%
18.8%
19.0%
10.9%
3.2%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.093
0.486
0.160
0.625
0.593
0.608
0.481
0.910
0.423
230.8
203.1
156.9
151.8
235.7
192.1
163.2
262.5
154.7
0.667
0.396
0.720
0.989
0.502
0.568
0.596
0.406
0.256
PPP-specific risk
Risk adjustment: Risks from a

PPP for the public sector
Combined risk adjustment

(Transferred risk - added
public sector risk)

195.36 PV of paymentsRunder
cr.
PPP
R cr.
9.77
9.50
4.9%
2.500
0.020
Revenues
% of base
R cr.
4.1%
8.0
2.5%
4.9
5.5%
10.7
5.4%
10.5
2.8%
5.6
1.6%
3.2
2.5%
4.9
3.8%
7.4
7.7%
15.0
5.6%
11.0
1.0%
2.0
23.8%
46.6
3.8%
7.5
3.1%
6.1
3.4%
6.6
0.9%
1.8
8.4%
16.4
16.0%
31.2
3.1%
6.0
6.2%
12.2
4.8%
9.5
6.8%
13.2
1.6%
3.2
% of base
R cr.
% of base
Mean
Std Dev
750.0
9.8
1.3%
9.5
1.3%
9.5
6.1
63.8%
Combined Risk Adj

R cr.
8.0
4.9
10.7
10.5
5.6
3.2
4.9
7.4
15.0
11.0
2.0
46.6
7.5
6.1
6.6
1.8
16.4
31.2
6.0
12.2
9.5
13.2
3.2
R cr.
R cr.
% of base
R cr.
% of base
Mean
Std Dev
750.0
995.9
132.8%
197.9
26.4%
197.9
45.8
23.1%
Net Risk Adjustment
R cr.
250.6
156.9
219.6
315.5
128.9
135.6
206.5
216.3
134.9
158.8
176.1
190.4
207.1
149.9
217.8
233.0
225.4
186.8
238.7
140.7
208.0
214.3
260.7
8.0%
3.5%
3.7%
9.8%
2.1%
2.0%
2.3%
4.7%
3.0%
8.0%
4.3%
6.7%
1.8%
3.6%
6.9%
2.0%
1.7%
0.9%
4.1%
6.9%
2.7%
3.0%
2.7%
14.7%
2.8%
6.1%
2.6%
13.4%
8.9%
11.5%
5.9%
4.0%
7.0%
4.6%
4.2%
1.6%
3.9%
12.8%
7.0%
2.7%
7.8%
6.8%
1.8%
6.0%
15.6
6.8
7.2
19.2
4.1
3.9
4.6
9.1
5.9
15.6
8.5
13.1
3.6
6.9
13.6
3.9
3.2
1.8
8.1
13.4
5.4
5.9
5.2
28.7
5.5
11.8
5.1
26.1
17.4
22.5
11.5
7.8
13.8
9.0
8.1
3.2
7.6
25.0
13.7
5.2
15.3
13.2
3.5
11.6
15.6
6.8
7.2
19.2
4.1
3.9
4.6
9.1
5.9
15.6
8.5
13.1
3.6
6.9
13.6
3.9
3.2
1.8
8.1
13.4
5.4
5.9
5.2
28.7
5.5
11.8
5.1
26.1
17.4
22.5
11.5
7.8
13.8
9.0
8.1
3.2
7.6
25.0
13.7
5.2
15.3
13.2
3.5
11.6
202.7
219.2
195.8
267.9
177.3
128.3
195.2
186.6
234.4
121.1
177.5
232.8
193.1
164.6
180.1
229.0
152.0
213.5
190.2
170.7
258.2
251.5
261.0
169.3
159.6
223.6
242.4
203.7
217.6
83.1
198.0
218.0
260.8
189.9
213.7
140.8
183.9
127.9
204.5
269.9
156.4
128.1
229.0
224.3
5.9%
5.6%
2.8%
7.1%
1.7%
8.1%
6.1%
7.2%
1.7%
5.5%
1.5%
3.0%
3.4%
1.7%
2.6%
0.8%
4.2%
2.9%
2.2%
7.5%
6.9%
1.8%
2.2%
8.2%
4.1%
3.6%
2.8%
7.5%
5.7%
4.6%
4.4%
1.5%
3.1%
6.1%
1.6%
2.4%
3.8%
2.5%
6.7%
4.5%
3.2%
8.2%
0.8%
3.8%
11.6
11.0
5.4
13.9
3.3
15.8
11.9
14.0
3.2
10.8
3.0
5.8
6.6
3.2
5.0
1.5
8.1
5.6
4.3
14.6
13.5
3.4
4.3
16.1
8.0
7.0
5.4
14.6
11.1
8.9
8.7
2.9
6.1
11.8
3.2
4.7
7.4
4.8
13.2
8.8
6.3
16.1
1.6
7.4
11.6
11.0
5.4
13.9
3.3
15.8
11.9
14.0
3.2
10.8
3.0
5.8
6.6
3.2
5.0
1.5
8.1
5.6
4.3
14.6
13.5
3.4
4.3
16.1
8.0
7.0
5.4
14.6
11.1
8.9
8.7
2.9
6.1
11.8
3.2
4.7
7.4
4.8
13.2
8.8
6.3
16.1
1.6
7.4
167.5
144.1
124.3
194.8
241.3
246.1
153.1
190.2
153.2
183.8
203.7
159.1
213.4
142.7
223.7
159.4
157.8
208.1
221.3
207.2
205.6
245.6
164.4
215.9
247.9
195.8
234.4
196.4
291.4
144.4
164.3
141.9
281.1
208.6
183.0
206.2
120.9
180.2
109.3
150.4
149.8
136.2
217.1
248.4
2.8%
3.8%
3.6%
2.2%
3.2%
2.8%
4.4%
2.3%
12.5%
5.6%
2.4%
14.6%
4.2%
1.4%
2.2%
4.5%
3.0%
7.0%
3.7%
4.7%
3.0%
3.2%
6.1%
1.9%
5.0%
5.6%
1.7%
3.2%
14.3%
4.5%
4.3%
15.7%
3.8%
1.6%
6.2%
3.3%
9.5%
4.4%
4.0%
5.9%
4.7%
6.0%
9.8%
5.8%
5.6
7.4
7.0
4.4
6.2
5.6
8.5
4.5
24.4
10.8
4.7
28.5
8.1
2.8
4.3
8.7
5.8
13.7
7.3
9.2
5.9
6.3
11.9
3.7
9.8
11.0
3.4
6.3
28.0
8.7
8.4
30.7
7.4
3.2
12.0
6.4
18.6
8.6
7.8
11.6
9.3
11.7
19.1
11.3
5.6
7.4
7.0
4.4
6.2
5.6
8.5
4.5
24.4
10.8
4.7
28.5
8.1
2.8
4.3
8.7
5.8
13.7
7.3
9.2
5.9
6.3
11.9
3.7
9.8
11.0
3.4
6.3
28.0
8.7
8.4
30.7
7.4
3.2
12.0
6.4
18.6
8.6
7.8
11.6
9.3
11.7
19.1
11.3
156.5
158.3
160.6
225.3
203.3
290.7
149.0
236.8
188.6
271.5
268.9
146.9
301.8
183.7
176.9
124.2
156.7
159.8
278.8
256.8
154.0
149.9
165.9
172.4
211.7
240.8
220.9
181.0
208.9
189.3
136.8
268.3
232.7
249.4
228.5
256.1
160.5
175.3
146.5
187.4
198.2
211.5
232.6
179.8
0.9%
5.1%
4.5%
2.7%
6.1%
1.0%
5.3%
6.3%
1.7%
3.1%
6.6%
7.1%
5.7%
5.8%
12.4%
7.0%
3.3%
10.1%
0.7%
3.3%
7.7%
6.9%
1.2%
0.4%
3.6%
4.3%
6.4%
9.5%
7.7%
5.5%
5.3%
5.7%
5.7%
2.0%
6.0%
6.7%
11.8%
9.6%
0.9%
9.9%
3.1%
2.6%
4.7%
4.2%
1.8
10.0
8.9
5.3
11.9
2.0
10.3
12.2
3.3
6.1
12.9
14.0
11.1
11.3
24.1
13.6
6.4
19.8
1.4
6.5
14.9
13.5
2.4
0.8
7.1
8.4
12.4
18.6
15.1
10.7
10.4
11.2
11.2
3.9
11.7
13.0
23.1
18.8
1.7
19.3
6.1
5.2
9.1
8.3
1.8
10.0
8.9
5.3
11.9
2.0
10.3
12.2
3.3
6.1
12.9
14.0
11.1
11.3
24.1
13.6
6.4
19.8
1.4
6.5
14.9
13.5
2.4
0.8
7.1
8.4
12.4
18.6
15.1
10.7
10.4
11.2
11.2
3.9
11.7
13.0
23.1
18.8
1.7
19.3
6.1
5.2
9.1
8.3
192.6
233.2
156.9
261.0
169.6
227.1
254.4
123.4
162.5
199.2
250.1
153.0
223.8
257.9
179.7
139.8
170.3
224.8
158.4
254.9
173.0
206.0
179.8
261.1
350.8
142.0
291.4
178.8
227.9
214.7
197.6
247.2
169.7
252.2
245.2
233.6
234.0
179.8
277.9
222.7
165.2
193.0
181.0
325.9
2.6%
2.6%
3.1%
4.1%
2.2%
4.9%
8.1%
6.1%
2.7%
8.3%
2.6%
3.4%
2.7%
6.2%
5.6%
6.3%
4.0%
3.0%
2.5%
0.5%
17.4%
2.4%
12.0%
3.6%
0.7%
6.8%
1.7%
7.0%
4.7%
2.3%
2.3%
3.5%
0.8%
2.1%
3.0%
3.8%
4.3%
12.2%
2.4%
11.2%
2.3%
1.0%
5.6%
2.7%
5.1
5.0
6.0
8.0
4.2
9.6
15.8
11.9
5.3
16.3
5.1
6.7
5.2
12.1
10.9
12.4
7.9
5.8
4.9
0.9
34.1
4.7
23.5
7.1
1.3
13.3
3.3
13.6
9.1
4.5
4.5
6.8
1.5
4.0
5.8
7.4
8.4
23.8
4.6
21.8
4.4
2.0
11.0
5.3
5.1
5.0
6.0
8.0
4.2
9.6
15.8
11.9
5.3
16.3
5.1
6.7
5.2
12.1
10.9
12.4
7.9
5.8
4.9
0.9
34.1
4.7
23.5
7.1
1.3
13.3
3.3
13.6
9.1
4.5
4.5
6.8
1.5
4.0
5.8
7.4
8.4
23.8
4.6
21.8
4.4
2.0
11.0
5.3
177.6
214.3
155.1
215.7
253.3
209.5
274.4
178.0
180.3
227.6
224.1
182.7
133.7
197.0
209.0
179.6
119.4
197.5
247.4
265.9
157.5
163.3
144.3
281.8
242.5
162.4
202.2
178.6
231.1
217.1
146.6
182.5
318.9
275.4
188.7
208.6
156.7
170.8
227.6
184.0
165.1
236.0
208.9
290.9
7.0%
6.4%
7.1%
4.6%
7.1%
9.5%
2.7%
1.3%
1.0%
3.8%
7.2%
13.0%
5.4%
7.9%
9.3%
2.7%
4.0%
6.0%
7.9%
3.1%
4.2%
1.6%
6.2%
6.4%
10.0%
4.1%
1.0%
1.4%
4.8%
2.4%
2.6%
8.0%
3.2%
2.1%
2.6%
4.1%
3.7%
2.4%
8.0%
3.7%
4.3%
11.7%
8.1%
1.6%
13.7
12.4
13.9
9.1
13.9
18.5
5.2
2.5
1.9
7.4
14.0
25.3
10.6
15.5
18.3
5.3
7.8
11.8
15.5
6.0
8.3
3.1
12.2
12.5
19.5
8.0
1.9
2.8
9.5
4.6
5.2
15.5
6.2
4.2
5.2
8.1
7.2
4.6
15.7
7.1
8.3
23.0
15.9
3.1
13.7
12.4
13.9
9.1
13.9
18.5
5.2
2.5
1.9
7.4
14.0
25.3
10.6
15.5
18.3
5.3
7.8
11.8
15.5
6.0
8.3
3.1
12.2
12.5
19.5
8.0
1.9
2.8
9.5
4.6
5.2
15.5
6.2
4.2
5.2
8.1
7.2
4.6
15.7
7.1
8.3
23.0
15.9
3.1
131.3
183.2
193.2
195.5
182.4
251.1
153.6
236.6
187.3
228.6
173.0
238.8
188.6
208.0
223.4
200.4
156.7
289.1
153.4
254.8
157.2
184.3
288.7
192.1
154.3
158.4
247.4
169.7
144.3
238.3
95.9
192.4
236.9
188.9
198.5
189.9
204.8
140.5
161.1
131.5
276.7
237.4
275.7
205.8
12.9%
3.2%
7.0%
2.7%
3.3%
4.1%
7.9%
5.5%
2.6%
5.3%
2.4%
3.7%
10.3%
10.6%
3.9%
7.6%
2.3%
7.8%
1.9%
4.1%
2.1%
5.1%
0.5%
2.8%
3.2%
4.9%
2.4%
7.4%
2.9%
5.1%
4.3%
2.8%
1.5%
4.7%
3.1%
3.1%
2.9%
11.5%
2.0%
4.1%
6.9%
6.8%
4.6%
6.1%
25.3
6.2
13.8
5.3
6.5
8.1
15.4
10.6
5.1
10.3
4.6
7.2
20.0
20.7
7.6
14.9
4.4
15.3
3.6
8.1
4.0
10.0
1.0
5.5
6.3
9.5
4.7
14.5
5.6
9.9
8.3
5.5
3.0
9.1
6.0
6.0
5.7
22.4
4.0
7.9
13.5
13.3
8.9
12.0
25.3
6.2
13.8
5.3
6.5
8.1
15.4
10.6
5.1
10.3
4.6
7.2
20.0
20.7
7.6
14.9
4.4
15.3
3.6
8.1
4.0
10.0
1.0
5.5
6.3
9.5
4.7
14.5
5.6
9.9
8.3
5.5
3.0
9.1
6.0
6.0
5.7
22.4
4.0
7.9
13.5
13.3
8.9
12.0
140.9
181.0
177.6
329.6
243.7
220.6
165.0
156.4
151.6
209.0
261.5
155.5
169.4
144.5
245.2
225.9
119.8
160.8
128.5
187.8
169.1
171.7
207.5
167.6
206.6
198.6
249.6
252.6
171.2
189.1
175.9
183.1
203.8
244.2
294.3
198.1
203.6
280.5
299.0
236.2
183.9
207.2
214.2
153.8
3.4%
3.4%
0.7%
2.9%
2.3%
5.3%
9.7%
3.5%
3.1%
5.7%
1.1%
2.3%
3.7%
2.4%
6.4%
1.6%
9.9%
6.2%
6.2%
3.9%
2.6%
3.0%
5.7%
8.5%
5.7%
11.4%
3.3%
5.4%
2.9%
3.5%
2.9%
2.1%
2.5%
6.0%
8.3%
7.3%
3.9%
1.8%
8.2%
0.3%
5.9%
6.9%
2.5%
14.0%
6.5
6.7
1.3
5.6
4.5
10.4
19.0
6.8
6.1
11.2
2.1
4.5
7.3
4.6
12.5
3.1
19.3
12.0
12.0
7.6
5.1
5.9
11.2
16.7
11.2
22.3
6.4
10.5
5.6
6.9
5.6
4.1
4.9
11.7
16.2
14.3
7.6
3.6
16.0
0.6
11.5
13.4
5.0
27.3
6.5
6.7
1.3
5.6
4.5
10.4
19.0
6.8
6.1
11.2
2.1
4.5
7.3
4.6
12.5
3.1
19.3
12.0
12.0
7.6
5.1
5.9
11.2
16.7
11.2
22.3
6.4
10.5
5.6
6.9
5.6
4.1
4.9
11.7
16.2
14.3
7.6
3.6
16.0
0.6
11.5
13.4
5.0
27.3
238.2
155.6
204.4
153.6
173.0
172.6
227.3
246.9
120.7
249.1
163.1
223.5
162.3
223.4
142.3
235.2
128.0
158.2
207.4
252.4
153.9
194.0
201.9
242.7
139.7
171.0
171.0
230.1
201.7
162.6
218.8
181.7
253.6
274.0
212.5
144.4
163.9
206.8
246.5
215.4
233.8
177.1
317.2
192.6
2.3%
3.3%
7.2%
6.2%
6.6%
10.5%
1.7%
6.6%
6.7%
9.1%
1.4%
6.3%
2.5%
2.2%
9.1%
6.5%
2.8%
1.0%
2.2%
4.3%
8.7%
6.4%
2.9%
2.8%
14.8%
11.6%
4.1%
0.2%
7.0%
6.0%
1.6%
7.3%
2.5%
3.6%
8.1%
4.6%
8.2%
9.9%
6.6%
5.0%
1.6%
7.2%
5.5%
6.2%
4.6
6.4
14.1
12.1
12.8
20.4
3.3
12.8
13.1
17.8
2.8
12.2
4.8
4.3
17.7
12.6
5.5
1.9
4.4
8.4
17.0
12.4
5.7
5.4
28.9
22.6
8.1
0.4
13.6
11.7
3.1
14.3
4.9
7.1
15.7
8.9
16.1
19.3
13.0
9.7
3.1
14.0
10.8
12.2
4.6
6.4
14.1
12.1
12.8
20.4
3.3
12.8
13.1
17.8
2.8
12.2
4.8
4.3
17.7
12.6
5.5
1.9
4.4
8.4
17.0
12.4
5.7
5.4
28.9
22.6
8.1
0.4
13.6
11.7
3.1
14.3
4.9
7.1
15.7
8.9
16.1
19.3
13.0
9.7
3.1
14.0
10.8
12.2
164.1
172.4
153.2
154.5
184.5
260.2
128.5
162.5
108.2
111.7
231.3
238.3
227.2
166.8
287.6
151.2
252.3
253.8
310.9
216.6
264.1
222.8
159.2
247.2
188.1
214.6
212.3
168.5
167.5
147.9
161.0
338.4
163.0
229.8
251.5
145.2
193.8
116.0
170.9
195.9
177.5
177.8
170.2
179.5
2.4%
1.7%
7.6%
3.3%
7.9%
1.1%
16.3%
3.4%
8.2%
10.0%
8.4%
4.6%
10.4%
5.7%
4.1%
5.7%
1.5%
3.1%
5.6%
2.7%
3.5%
9.5%
4.5%
1.7%
3.1%
5.1%
9.9%
3.7%
18.3%
3.7%
4.0%
4.7%
2.4%
4.3%
2.6%
5.5%
6.3%
4.3%
11.3%
4.8%
8.3%
5.0%
2.6%
0.9%
4.6
3.3
14.9
6.4
15.4
2.1
31.8
6.6
16.1
19.6
16.4
9.1
20.3
11.2
7.9
11.2
2.9
6.0
11.0
5.2
6.8
18.6
8.7
3.4
6.0
10.0
19.4
7.2
35.7
7.2
7.8
9.1
4.7
8.4
5.1
10.7
12.4
8.5
22.1
9.3
16.3
9.7
5.1
1.7
4.6
3.3
14.9
6.4
15.4
2.1
31.8
6.6
16.1
19.6
16.4
9.1
20.3
11.2
7.9
11.2
2.9
6.0
11.0
5.2
6.8
18.6
8.7
3.4
6.0
10.0
19.4
7.2
35.7
7.2
7.8
9.1
4.7
8.4
5.1
10.7
12.4
8.5
22.1
9.3
16.3
9.7
5.1
1.7
195.8
149.4
152.1
235.3
146.5
236.7
222.3
169.9
199.7
200.2
158.7
214.4
187.5
179.4
255.1
131.7
172.5
204.5
130.3
252.9
147.4
292.9
217.3
208.3
223.1
186.5
178.8
261.4
199.4
158.5
193.6
152.6
151.1
159.9
211.1
201.1
206.2
268.7
141.6
115.4
126.1
168.6
133.2
174.0
5.7%
0.4%
3.0%
3.6%
6.9%
5.8%
3.8%
4.8%
7.8%
4.0%
6.1%
2.9%
6.1%
7.5%
2.2%
3.3%
3.7%
3.0%
7.5%
4.8%
3.6%
2.3%
7.2%
5.3%
3.3%
5.6%
3.8%
3.4%
5.4%
4.5%
9.7%
3.1%
5.2%
3.4%
1.0%
7.3%
1.1%
8.3%
4.3%
10.9%
2.8%
3.0%
1.8%
2.8%
11.2
0.8
5.8
7.0
13.4
11.4
7.4
9.4
15.3
7.9
11.9
5.6
12.0
14.6
4.2
6.4
7.2
5.9
14.7
9.4
7.1
4.6
14.1
10.3
6.4
11.0
7.3
6.6
10.5
8.9
19.0
6.0
10.2
6.6
2.0
14.2
2.2
16.3
8.5
21.3
5.5
5.9
3.4
5.6
11.2
0.8
5.8
7.0
13.4
11.4
7.4
9.4
15.3
7.9
11.9
5.6
12.0
14.6
4.2
6.4
7.2
5.9
14.7
9.4
7.1
4.6
14.1
10.3
6.4
11.0
7.3
6.6
10.5
8.9
19.0
6.0
10.2
6.6
2.0
14.2
2.2
16.3
8.5
21.3
5.5
5.9
3.4
5.6
142.9
150.4
195.0
207.8
167.2
199.7
172.7
215.3
269.5
150.2
171.7
158.7
199.6
150.6
179.5
123.4
154.6
183.6
163.2
161.5
199.8
206.3
255.1
274.3
243.6
168.1
213.4
203.4
148.1
189.4
210.4
222.9
164.8
133.3
312.9
216.7
193.2
137.0
294.6
188.1
191.9
286.5
149.9
273.4
0.2%
5.7%
3.9%
5.2%
8.5%
1.1%
8.6%
1.0%
3.9%
5.7%
9.9%
4.2%
1.9%
6.8%
4.1%
5.5%
4.4%
1.2%
2.4%
10.4%
13.2%
6.8%
11.4%
2.4%
2.6%
10.0%
3.9%
9.1%
5.0%
4.9%
4.0%
2.0%
5.3%
3.2%
2.5%
3.8%
1.3%
3.7%
2.9%
0.9%
6.9%
6.1%
3.5%
3.2%
0.3
11.2
7.6
10.2
16.6
2.2
16.8
2.0
7.6
11.2
19.3
8.2
3.6
13.3
8.1
10.7
8.7
2.4
4.8
20.4
25.8
13.2
22.3
4.6
5.2
19.6
7.6
17.9
9.7
9.6
7.8
3.9
10.3
6.3
5.0
7.5
2.5
7.2
5.7
1.8
13.5
11.9
6.8
6.2
0.3
11.2
7.6
10.2
16.6
2.2
16.8
2.0
7.6
11.2
19.3
8.2
3.6
13.3
8.1
10.7
8.7
2.4
4.8
20.4
25.8
13.2
22.3
4.6
5.2
19.6
7.6
17.9
9.7
9.6
7.8
3.9
10.3
6.3
5.0
7.5
2.5
7.2
5.7
1.8
13.5
11.9
6.8
6.2
227.0
202.3
201.1
243.9
206.0
261.3
190.9
281.9
257.6
145.4
131.7
242.9
195.1
167.5
182.1
153.3
209.2
209.7
183.4
188.1
103.8
180.9
112.5
265.4
178.6
144.6
192.6
205.3
229.4
276.9
200.2
227.2
256.7
294.6
203.1
209.0
197.4
272.2
137.9
329.1
260.2
194.6
194.3
207.9
7.5%
4.0%
6.3%
1.3%
15.3%
5.4%
3.0%
12.1%
1.9%
4.8%
2.9%
6.3%
4.4%
1.8%
3.2%
3.5%
0.8%
5.8%
5.3%
4.4%
1.9%
9.7%
1.7%
7.6%
9.3%
5.7%
11.7%
5.5%
9.7%
5.2%
1.3%
4.0%
2.2%
2.8%
5.3%
10.1%
2.3%
3.8%
7.0%
2.2%
0.9%
0.7%
2.6%
13.0%
14.7
7.9
12.2
2.6
29.8
10.5
5.8
23.5
3.7
9.3
5.7
12.3
8.6
3.5
6.3
6.8
1.6
11.3
10.4
8.6
3.8
19.0
3.3
14.9
18.1
11.2
22.8
10.7
18.9
10.2
2.6
7.9
4.2
5.5
10.4
19.7
4.4
7.3
13.6
4.3
1.7
1.3
5.0
25.3
14.7
7.9
12.2
2.6
29.8
10.5
5.8
23.5
3.7
9.3
5.7
12.3
8.6
3.5
6.3
6.8
1.6
11.3
10.4
8.6
3.8
19.0
3.3
14.9
18.1
11.2
22.8
10.7
18.9
10.2
2.6
7.9
4.2
5.5
10.4
19.7
4.4
7.3
13.6
4.3
1.7
1.3
5.0
25.3
195.6
157.4
235.6
200.3
134.9
210.3
179.6
135.1
217.8
142.0
159.9
181.6
139.9
220.1
192.2
140.7
212.0
182.9
166.4
198.2
371.4
123.6
183.0
227.2
209.4
201.3
236.3
168.8
138.7
147.4
240.2
312.8
204.6
123.5
116.5
227.6
173.4
237.9
180.7
219.7
195.2
193.1
193.8
190.4
3.5%
2.4%
4.3%
0.7%
5.1%
2.1%
2.8%
6.5%
1.9%
7.4%
4.1%
5.0%
2.8%
4.1%
1.7%
8.1%
6.1%
4.1%
6.4%
1.7%
4.8%
1.0%
2.9%
1.4%
3.0%
6.1%
1.4%
4.8%
4.0%
3.8%
2.8%
5.3%
7.6%
4.2%
2.1%
2.2%
5.6%
6.2%
4.4%
5.3%
13.6%
5.6%
1.9%
2.1%
6.8
4.7
8.3
1.3
9.9
4.2
5.5
12.6
3.6
14.4
8.0
9.8
5.4
8.0
3.3
15.9
12.0
8.0
12.4
3.3
9.4
1.9
5.6
2.7
5.8
11.9
2.7
9.5
7.9
7.4
5.5
10.4
14.9
8.2
4.1
4.3
11.0
12.1
8.6
10.4
26.5
10.8
3.7
4.1
6.8
4.7
8.3
1.3
9.9
4.2
5.5
12.6
3.6
14.4
8.0
9.8
5.4
8.0
3.3
15.9
12.0
8.0
12.4
3.3
9.4
1.9
5.6
2.7
5.8
11.9
2.7
9.5
7.9
7.4
5.5
10.4
14.9
8.2
4.1
4.3
11.0
12.1
8.6
10.4
26.5
10.8
3.7
4.1
246.2
246.6
187.7
309.0
275.8
188.6
186.8
191.7
180.8
230.9
218.6
145.7
172.7
211.2
117.5
255.6
213.6
195.4
181.3
145.8
205.5
151.4
188.5
210.1
197.0
187.6
187.7
110.1
216.2
205.1
276.8
178.7
171.6
277.3
213.8
151.4
165.4
208.0
161.2
154.6
217.0
248.4
193.4
270.4
7.1%
6.0%
3.8%
0.6%
4.2%
1.7%
15.4%
8.8%
4.7%
2.0%
4.1%
2.0%
1.6%
8.4%
4.8%
6.0%
5.9%
7.3%
6.7%
3.4%
0.3%
3.1%
0.9%
4.2%
5.0%
6.1%
1.0%
2.6%
3.2%
5.2%
2.3%
4.7%
9.9%
3.6%
2.9%
5.4%
6.6%
3.0%
8.9%
2.6%
2.4%
3.7%
1.5%
2.0%
13.9
11.7
7.4
1.2
8.2
3.3
30.2
17.2
9.2
4.0
8.0
3.9
3.2
16.4
9.5
11.8
11.6
14.2
13.1
6.7
0.5
6.0
1.7
8.3
9.8
12.0
2.0
5.2
6.2
10.2
4.6
9.1
19.3
7.1
5.6
10.5
12.9
5.9
17.4
5.1
4.6
7.2
3.0
3.9
13.9
11.7
7.4
1.2
8.2
3.3
30.2
17.2
9.2
4.0
8.0
3.9
3.2
16.4
9.5
11.8
11.6
14.2
13.1
6.7
0.5
6.0
1.7
8.3
9.8
12.0
2.0
5.2
6.2
10.2
4.6
9.1
19.3
7.1
5.6
10.5
12.9
5.9
17.4
5.1
4.6
7.2
3.0
3.9
206.2
188.2
183.4
227.0
181.6
208.8
196.2
197.2
171.5
241.2
230.3
186.8
226.5
130.7
201.1
187.6
228.2
235.9
188.8
240.4
177.4
176.0
179.4
281.5
368.7
175.0
237.5
176.9
259.1
232.3
271.3
251.3
191.5
172.0
287.7
145.0
214.4
170.1
218.0
169.7
135.6
205.2
349.8
220.0
19.3%
3.1%
0.5%
3.2%
4.3%
2.6%
7.5%
0.9%
2.5%
5.6%
5.1%
2.6%
4.3%
0.9%
2.1%
1.1%
1.1%
2.2%
2.4%
13.2%
4.0%
2.4%
4.7%
3.6%
3.7%
5.4%
2.4%
1.5%
2.3%
2.4%
2.9%
1.7%
2.5%
4.3%
7.7%
4.9%
8.1%
4.0%
1.5%
12.1%
6.5%
3.9%
7.9%
3.7%
37.8
6.0
1.0
6.3
8.3
5.1
14.6
1.8
4.8
11.0
9.9
5.1
8.4
1.7
4.1
2.1
2.1
4.3
4.7
25.8
7.8
4.6
9.2
7.1
7.3
10.6
4.6
3.0
4.5
4.8
5.8
3.3
4.9
8.3
15.1
9.5
15.9
7.9
2.9
23.7
12.6
7.7
15.5
7.3
37.8
6.0
1.0
6.3
8.3
5.1
14.6
1.8
4.8
11.0
9.9
5.1
8.4
1.7
4.1
2.1
2.1
4.3
4.7
25.8
7.8
4.6
9.2
7.1
7.3
10.6
4.6
3.0
4.5
4.8
5.8
3.3
4.9
8.3
15.1
9.5
15.9
7.9
2.9
23.7
12.6
7.7
15.5
7.3
159.3
182.5
294.4
151.6
246.3
148.9
179.7
183.8
222.4
248.1
156.7
165.0
192.2
197.0
143.1
217.3
182.5
212.7
166.4
129.2
192.9
212.5
288.4
164.4
133.2
146.6
152.6
232.8
240.0
159.6
197.6
174.9
298.3
232.7
166.0
210.7
173.7
175.8
184.6
182.2
133.3
209.5
155.6
137.5
3.3%
8.3%
5.3%
2.9%
2.7%
1.9%
2.3%
3.4%
6.4%
3.7%
3.3%
9.6%
7.6%
14.9%
1.8%
5.4%
3.7%
2.8%
9.7%
12.2%
4.4%
5.7%
5.1%
0.9%
3.8%
2.8%
2.1%
4.7%
4.7%
4.6%
3.5%
4.0%
12.1%
4.9%
1.8%
3.3%
8.6%
3.8%
1.3%
2.0%
5.0%
6.0%
7.0%
5.8%
6.5
16.3
10.4
5.7
5.2
3.8
4.6
6.7
12.5
7.1
6.4
18.7
14.8
29.1
3.4
10.5
7.3
5.4
19.0
23.8
8.5
11.2
9.9
1.8
7.4
5.4
4.0
9.2
9.1
9.0
6.8
7.9
23.7
9.6
3.4
6.5
16.9
7.5
2.6
3.9
9.8
11.6
13.6
11.4
6.5
16.3
10.4
5.7
5.2
3.8
4.6
6.7
12.5
7.1
6.4
18.7
14.8
29.1
3.4
10.5
7.3
5.4
19.0
23.8
8.5
11.2
9.9
1.8
7.4
5.4
4.0
9.2
9.1
9.0
6.8
7.9
23.7
9.6
3.4
6.5
16.9
7.5
2.6
3.9
9.8
11.6
13.6
11.4
124.2
222.6
154.9
194.2
168.6
151.2
218.5
197.1
139.3
207.8
147.3
180.8
205.0
120.5
169.0
215.8
185.2
188.8
152.1
227.0
244.3
141.0
140.7
190.4
189.9
122.0
216.2
184.2
172.1
200.4
159.3
211.6
128.9
240.2
305.8
240.9
179.4
321.8
206.5
162.8
181.7
121.0
136.8
219.8
3.3%
3.6%
12.3%
2.3%
4.6%
3.2%
3.6%
12.2%
7.6%
3.9%
0.8%
2.5%
7.4%
8.9%
1.2%
2.6%
2.2%
2.6%
5.0%
3.3%
2.8%
7.2%
0.5%
3.5%
6.1%
2.7%
3.8%
11.3%
3.6%
2.3%
2.4%
2.2%
4.7%
3.6%
1.2%
3.7%
3.5%
4.3%
4.5%
8.3%
8.1%
11.1%
6.2%
0.8%
6.4
7.1
24.0
4.5
8.9
6.3
7.0
23.8
14.8
7.6
1.6
4.9
14.4
17.5
2.3
5.2
4.2
5.2
9.7
6.5
5.5
14.0
0.9
6.9
11.9
5.3
7.4
22.1
7.0
4.4
4.8
4.3
9.1
7.0
2.4
7.2
6.9
8.3
8.9
16.1
15.9
21.6
12.2
1.6
6.4
7.1
24.0
4.5
8.9
6.3
7.0
23.8
14.8
7.6
1.6
4.9
14.4
17.5
2.3
5.2
4.2
5.2
9.7
6.5
5.5
14.0
0.9
6.9
11.9
5.3
7.4
22.1
7.0
4.4
4.8
4.3
9.1
7.0
2.4
7.2
6.9
8.3
8.9
16.1
15.9
21.6
12.2
1.6
160.2
260.6
242.9
290.3
311.5
207.8
169.3
115.7
178.7
190.3
181.4
179.8
229.7
195.9
198.8
154.3
229.6
218.9
237.8
243.8
174.2
194.0
275.6
194.4
200.3
111.0
210.5
123.3
169.5
129.1
183.0
183.5
232.5
149.6
190.0
141.6
194.0
161.6
189.9
190.7
157.0
236.5
224.4
178.6
2.9%
1.6%
2.0%
8.8%
4.3%
1.8%
3.6%
5.3%
1.8%
5.0%
4.8%
11.4%
1.6%
13.1%
13.2%
1.4%
4.8%
4.7%
2.6%
4.5%
2.2%
5.7%
3.7%
2.7%
7.2%
1.5%
3.2%
8.7%
5.1%
8.3%
6.9%
7.8%
2.4%
3.7%
1.8%
1.3%
4.7%
6.6%
5.7%
5.0%
3.0%
2.2%
9.3%
6.0%
5.6
3.0
4.0
17.2
8.5
3.5
7.0
10.3
3.4
9.8
9.3
22.2
3.0
25.5
25.8
2.6
9.3
9.1
5.0
8.8
4.3
11.1
7.2
5.3
14.0
2.9
6.3
17.1
9.9
16.2
13.6
15.3
4.6
7.3
3.5
2.6
9.1
13.0
11.0
9.8
5.9
4.3
18.1
11.7
5.6
3.0
4.0
17.2
8.5
3.5
7.0
10.3
3.4
9.8
9.3
22.2
3.0
25.5
25.8
2.6
9.3
9.1
5.0
8.8
4.3
11.1
7.2
5.3
14.0
2.9
6.3
17.1
9.9
16.2
13.6
15.3
4.6
7.3
3.5
2.6
9.1
13.0
11.0
9.8
5.9
4.3
18.1
11.7
157.1
158.4
255.6
231.7
260.2
145.6
218.8
185.4
167.5
132.8
234.6
184.4
241.8
167.3
177.0
207.9
144.6
239.4
236.9
217.6
144.8
214.4
121.3
169.1
190.1
235.3
190.5
150.3
197.2
223.9
173.0
306.3
143.7
172.5
151.3
227.9
209.4
293.0
167.3
210.3
190.7
189.7
263.0
182.8
3.6%
4.8%
4.1%
4.6%
7.2%
9.3%
4.4%
4.0%
3.0%
1.7%
4.2%
5.2%
7.4%
6.1%
6.1%
3.6%
3.8%
5.7%
7.3%
6.4%
4.9%
3.8%
7.3%
4.2%
4.5%
3.4%
10.5%
6.2%
3.6%
11.8%
4.6%
4.7%
3.3%
0.7%
1.2%
9.4%
4.3%
3.9%
2.3%
6.9%
4.0%
5.8%
12.2%
1.7%
7.0
9.5
8.1
9.0
14.2
18.2
8.7
7.8
5.8
3.3
8.3
10.1
14.4
11.9
11.9
7.1
7.4
11.0
14.2
12.5
9.5
7.4
14.2
8.2
8.8
6.7
20.6
12.0
7.0
23.0
8.9
9.2
6.4
1.3
2.4
18.3
8.5
7.7
4.4
13.6
7.7
11.4
23.8
3.3
7.0
9.5
8.1
9.0
14.2
18.2
8.7
7.8
5.8
3.3
8.3
10.1
14.4
11.9
11.9
7.1
7.4
11.0
14.2
12.5
9.5
7.4
14.2
8.2
8.8
6.7
20.6
12.0
7.0
23.0
8.9
9.2
6.4
1.3
2.4
18.3
8.5
7.7
4.4
13.6
7.7
11.4
23.8
3.3
255.2
209.6
248.6
164.1
229.3
241.3
149.6
169.9
181.2
145.4
193.0
137.1
155.2
227.7
238.6
246.8
221.0
173.4
226.0
159.2
171.5
160.8
117.3
167.4
155.9
168.4
225.1
148.0
199.1
189.4
209.8
184.9
158.1
176.6
221.9
186.5
221.6
157.7
145.7
148.5
207.6
170.2
238.9
207.0
9.6%
6.7%
4.5%
0.7%
3.2%
7.2%
2.8%
5.7%
4.1%
1.8%
8.9%
3.7%
8.5%
4.4%
4.2%
7.4%
7.1%
3.0%
0.9%
1.7%
3.4%
4.5%
3.8%
5.7%
9.4%
5.7%
3.5%
3.0%
3.6%
7.8%
3.2%
7.6%
9.7%
8.1%
2.1%
1.9%
9.1%
0.7%
5.2%
7.9%
5.6%
6.1%
3.3%
5.9%
18.8
13.0
8.8
1.4
6.3
14.1
5.4
11.2
7.9
3.5
17.4
7.2
16.7
8.5
8.2
14.5
13.8
5.9
1.7
3.3
6.6
8.8
7.4
11.2
18.4
11.1
6.7
5.8
7.0
15.1
6.2
14.8
19.0
15.9
4.0
3.7
17.8
1.3
10.1
15.5
10.9
11.8
6.5
11.4
18.8
13.0
8.8
1.4
6.3
14.1
5.4
11.2
7.9
3.5
17.4
7.2
16.7
8.5
8.2
14.5
13.8
5.9
1.7
3.3
6.6
8.8
7.4
11.2
18.4
11.1
6.7
5.8
7.0
15.1
6.2
14.8
19.0
15.9
4.0
3.7
17.8
1.3
10.1
15.5
10.9
11.8
6.5
11.4
193.5
211.1
220.2
217.5
160.8
172.9
164.9
148.7
291.3
245.9
163.5
155.7
163.1
208.7
191.6
124.3
217.3
159.3
238.0
199.3
305.6
238.4
152.5
149.6
171.9
169.2
217.1
197.2
218.9
213.2
161.6
151.4
178.3
152.3
258.1
211.0
164.5
275.0
230.4
207.4
243.9
140.5
136.8
281.2
4.6%
1.3%
0.3%
4.1%
2.0%
1.4%
3.2%
4.6%
3.0%
2.5%
3.6%
1.7%
7.3%
6.3%
1.2%
7.9%
6.5%
1.8%
4.1%
4.3%
5.3%
4.7%
2.2%
6.6%
2.1%
7.2%
3.8%
3.9%
2.6%
3.4%
0.9%
2.5%
2.8%
16.0%
6.9%
9.4%
4.6%
4.0%
3.9%
11.5%
3.5%
5.8%
7.3%
7.8%
9.0
2.6
0.5
8.0
3.9
2.6
6.3
8.9
5.9
4.9
7.1
3.4
14.3
12.3
2.4
15.4
12.7
3.4
7.9
8.4
10.4
9.3
4.2
12.8
4.1
14.0
7.4
7.5
5.0
6.6
1.7
4.9
5.5
31.3
13.6
18.4
8.9
7.8
7.7
22.4
6.8
11.3
14.3
15.2
9.0
2.6
0.5
8.0
3.9
2.6
6.3
8.9
5.9
4.9
7.1
3.4
14.3
12.3
2.4
15.4
12.7
3.4
7.9
8.4
10.4
9.3
4.2
12.8
4.1
14.0
7.4
7.5
5.0
6.6
1.7
4.9
5.5
31.3
13.6
18.4
8.9
7.8
7.7
22.4
6.8
11.3
14.3
15.2
201.8
183.6
219.9
177.3
204.0
261.7
306.1
264.5
192.1
186.7
154.6
197.7
231.7
146.6
205.3
131.6
190.6
251.9
166.1
285.9
220.9
146.9
210.1
148.2
213.8
326.2
193.6
175.2
221.9
123.0
232.9
207.8
213.4
153.2
217.9
317.6
273.7
368.3
196.8
187.7
141.9
217.3
235.9
179.3
5.7%
3.6%
6.3%
14.8%
4.4%
4.9%
5.1%
3.7%
2.7%
11.2
7.1
12.3
29.0
8.5
9.5
10.0
7.2
5.3
11.2
7.1
12.3
29.0
8.5
9.5
10.0
7.2
5.3
219.6
196.0
144.7
122.8
227.2
182.6
153.2
255.3
149.4
Adjustment
VFM
766.5
672.9
735.5
831.5
644.9
651.6
722.5
732.3
650.9
674.8
692.1
706.3
723.0
665.8
733.8
749.0
741.3
702.8
754.6
656.6
724.0
730.2
776.6
Bins
49.3
590.00
639.33
688.67
738.00
787.33
836.67
886.00
935.33
984.67
1,034.00
1,083.33
1,132.67
1,182.00
1,231.33
1,280.67
1,330.00
1,379.33
1,428.67
1,478.00
1,527.33
1,576.67
1,626.00
1,675.33
FrequencyProb
0
28
297
400
205
59
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.000
0.028
0.297
0.400
0.205
0.059
0.010
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Cum
0.000
0.028
0.325
0.725
0.930
0.989
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
0.999
718.7
735.1
711.7
783.9
693.3
644.3
711.1
702.6
750.4
637.1
693.5
748.8
709.1
680.6
696.1
745.0
668.0
729.4
706.1
686.7
774.2
767.4
776.9
685.3
675.6
739.6
758.3
719.7
733.6
599.1
714.0
734.0
776.8
705.8
729.6
656.8
699.9
643.9
720.4
785.9
672.3
644.1
744.9
740.2
1,724.67
1,774.00
1,823.33
1,872.67
1,922.00
1,971.33
2,020.67
890.00
0
0
0
0
0
0
0
1
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.001
0.999
0.999
0.999
0.999
0.999
0.999
0.999
1.000
683.5
660.1
640.2
710.8
757.2
762.1
669.1
706.1
669.2
699.8
719.6
675.1
729.4
658.6
739.7
675.4
673.7
724.1
737.3
723.2
721.6
761.6
680.3
731.9
763.8
711.8
750.4
712.3
807.4
660.4
680.3
657.9
797.1
724.6
699.0
722.2
636.9
696.2
625.2
666.3
665.8
652.2
733.0
764.4
672.5
674.3
676.5
741.2
719.2
806.6
665.0
752.8
704.6
787.4
784.9
662.9
817.8
699.7
692.8
640.2
672.6
675.7
794.8
772.7
669.9
665.9
681.9
688.4
727.6
756.8
736.9
697.0
724.8
705.3
652.8
784.2
748.7
765.4
744.4
772.1
676.5
691.3
662.5
703.4
714.2
727.5
748.6
695.8
708.6
749.2
672.8
776.9
685.5
743.0
770.4
639.4
678.5
715.2
766.0
668.9
739.8
773.8
695.7
655.8
686.3
740.8
674.4
770.9
689.0
722.0
695.8
777.0
866.7
657.9
807.3
694.8
743.9
730.6
713.6
763.2
685.7
768.1
761.2
749.6
750.0
695.8
793.9
738.6
681.2
708.9
697.0
841.9
693.6
730.2
671.1
731.6
769.3
725.5
790.4
694.0
696.3
743.5
740.0
698.6
649.6
713.0
724.9
695.6
635.4
713.4
763.3
781.9
673.5
679.3
660.3
797.8
758.4
678.4
718.2
694.6
747.1
733.1
662.6
698.5
834.8
791.3
704.7
724.6
672.6
686.8
743.6
700.0
681.1
752.0
724.9
806.9
647.3
699.2
709.1
711.4
698.4
767.1
669.6
752.6
703.2
744.6
689.0
754.7
704.5
724.0
739.4
716.4
672.7
805.1
669.3
770.8
673.2
700.3
804.7
708.1
670.3
674.3
763.3
685.6
660.3
754.3
611.8
708.4
752.9
704.8
714.5
705.9
720.8
656.4
677.1
647.5
792.7
753.3
791.7
721.8
656.8
696.9
693.6
845.6
759.6
736.6
681.0
672.4
667.6
725.0
777.5
671.5
685.4
660.5
761.1
741.9
635.7
676.8
644.5
703.7
685.1
687.6
723.5
683.6
722.6
714.6
765.6
768.6
687.2
705.1
691.9
699.1
719.7
760.1
810.3
714.0
719.5
796.4
815.0
752.2
699.9
723.2
730.2
669.7
754.1
671.6
720.4
669.6
688.9
688.5
743.3
762.8
636.7
765.0
679.1
739.5
678.3
739.4
658.3
751.2
643.9
674.2
723.3
768.4
669.8
709.9
717.9
758.6
655.7
686.9
686.9
746.0
717.7
678.6
734.8
697.7
769.6
789.9
728.5
660.4
679.8
722.8
762.5
731.4
749.8
693.0
833.2
708.6
680.1
688.3
669.2
670.5
700.5
776.2
644.5
678.5
624.2
627.7
747.3
754.3
743.2
682.8
803.5
667.1
768.3
769.7
826.9
732.6
780.1
738.8
675.2
763.2
704.0
730.6
728.3
684.4
683.5
663.8
677.0
854.4
679.0
745.7
767.4
661.1
709.8
631.9
686.9
711.9
693.5
693.8
686.2
695.4
711.8
665.4
668.1
751.2
662.5
752.7
738.3
685.9
715.7
716.2
674.7
730.3
703.5
695.4
771.1
647.6
688.5
720.5
646.3
768.9
663.3
808.8
733.3
724.3
739.0
702.5
694.7
777.3
715.4
674.5
709.6
668.6
667.1
675.9
727.1
717.0
722.2
784.7
657.5
631.3
642.0
684.6
649.2
690.0
658.9
666.4
710.9
723.8
683.2
715.7
688.7
731.3
785.4
666.2
687.7
674.7
715.6
666.6
695.4
639.3
670.5
699.5
679.2
677.4
715.8
722.3
771.1
790.2
759.6
684.1
729.4
719.4
664.1
705.4
726.3
738.9
680.8
649.3
828.9
732.7
709.2
652.9
810.5
704.0
707.9
802.4
665.9
789.4
742.9
718.3
717.1
759.9
722.0
777.2
706.8
797.9
773.6
661.4
647.7
758.9
711.0
683.5
698.1
669.3
725.2
725.6
699.3
704.0
619.8
696.9
628.4
781.4
694.6
660.6
708.6
721.3
745.4
792.9
716.2
743.2
772.6
810.6
719.1
725.0
713.4
788.2
653.8
845.1
776.2
710.6
710.2
723.8
711.6
673.4
751.5
716.3
650.8
726.3
695.5
651.1
733.7
658.0
675.8
697.6
655.9
736.0
708.2
656.7
727.9
698.9
682.4
714.1
887.3
639.6
699.0
743.2
725.4
717.3
752.3
684.7
654.7
663.4
756.1
828.8
720.6
639.4
632.5
743.6
689.3
753.8
696.6
735.7
711.2
709.0
709.8
706.3
762.2
762.6
703.6
825.0
791.8
704.6
702.8
707.7
696.8
746.9
734.6
661.7
688.6
727.2
633.5
771.6
729.6
711.4
697.3
661.8
721.5
667.4
704.5
726.1
713.0
703.5
703.6
626.1
732.2
721.1
792.7
694.6
687.6
793.3
729.8
667.4
681.4
723.9
677.2
670.6
733.0
764.4
709.4
786.3
722.2
704.2
699.4
743.0
697.6
724.7
712.2
713.1
687.4
757.1
746.3
702.7
742.5
646.7
717.0
703.5
744.2
751.8
704.7
756.4
693.4
692.0
695.4
797.4
884.7
691.0
753.4
692.8
775.1
748.3
787.2
767.2
707.4
688.0
803.7
661.0
730.3
686.1
734.0
685.7
651.6
721.1
865.8
736.0
675.3
698.5
810.4
667.6
762.3
664.9
695.7
699.8
738.4
764.0
672.7
681.0
708.2
713.0
659.1
733.3
698.5
728.6
682.4
645.2
708.9
728.5
804.4
680.4
649.2
662.5
668.6
748.7
756.0
675.6
713.6
690.9
814.3
748.7
682.0
726.6
689.7
691.8
700.6
698.2
649.3
725.5
671.5
653.5
640.2
738.5
670.9
710.1
684.6
667.2
734.5
713.1
655.3
723.8
663.3
696.8
721.0
636.5
685.0
731.7
701.1
704.7
668.1
743.0
760.3
657.0
656.6
706.4
705.9
637.9
732.2
700.1
688.1
716.3
675.2
727.6
644.9
756.2
821.8
756.9
695.4
837.7
722.5
678.7
697.7
637.0
652.8
735.8
676.2
776.6
758.8
806.3
827.5
723.7
685.2
631.7
694.7
706.3
697.4
695.8
745.7
711.9
714.8
670.2
745.6
734.9
753.8
759.8
690.2
710.0
791.6
710.4
716.3
627.0
726.5
639.3
685.5
645.0
699.0
699.4
748.5
665.6
705.9
657.6
710.0
677.5
705.9
706.7
673.0
752.5
740.4
694.6
673.1
674.4
771.6
747.6
776.1
661.6
734.8
701.4
683.5
648.7
750.6
700.4
757.8
683.3
692.9
723.9
660.5
755.4
752.8
733.6
660.8
730.3
637.2
685.1
706.1
751.2
706.5
666.2
713.2
739.8
689.0
822.3
659.7
688.5
667.3
743.9
725.4
809.0
683.3
726.3
706.7
705.7
778.9
698.8
771.2
725.6
764.6
680.0
745.3
757.3
665.5
685.8
697.2
661.4
709.0
653.0
671.1
743.6
754.6
762.8
736.9
689.4
742.0
675.2
687.5
676.8
633.3
683.4
671.9
684.3
741.1
664.0
715.1
705.4
725.8
700.9
674.1
692.6
737.9
702.5
737.5
673.7
661.7
664.5
723.6
686.2
754.9
723.0
709.5
727.1
736.1
733.5
676.8
688.9
680.9
664.7
807.3
761.9
679.4
671.7
679.1
724.7
707.6
640.3
733.3
675.2
754.0
715.3
821.6
754.4
668.4
665.6
687.8
685.1
733.1
713.2
734.9
729.2
677.5
667.3
694.3
668.3
774.0
727.0
680.5
791.0
746.4
723.4
759.8
656.4
652.8
797.1
717.8
699.6
735.9
693.2
720.0
777.7
822.0
780.5
708.1
702.7
670.6
713.7
747.7
662.6
721.2
647.6
706.6
767.8
682.1
801.9
736.9
662.9
726.1
664.1
729.8
842.2
709.6
691.2
737.9
638.9
748.9
723.8
729.4
669.2
733.9
833.5
789.6
884.3
712.8
703.6
657.9
733.3
751.9
695.3
735.6
712.0
660.6
638.8
743.2
698.6
669.2
771.2
665.4

VFM Model Tool

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

VFM Model Tool

Uploaded by

Copyright:

Available Formats

Value-for-money (VFM) Indicator tool

with assistance from

How the tool provides VFM indications

Using the VFM Indicator tool

P project can be expected to provide value for money (VFM)

or the finance Ministry or Department or for the Sponsor.

than expected costs.

lower than forecast.

n risk) can be assigned to either the public or private sector in a PPP.

ey, because it is difficult to forecast the value of risk.

ity distributions to calculate values for each type of risk.

pi foridian' font installed on your computer.

"Public Sector Benchmark" (PSB).

or model, which is also available in the PPP toolkit.

ivate or public sector.

model are entered on the 'Financial Inputs' sheet.

o allow manual data entry, is "VFM").

model simulates a range of VFM outcomes using the financial

for the project is.

n in favour of the PPP using quantitative information alone.

Set-up for indicative VFM analysis - Ports sector

Choose the risk allocations

Ticking indicates the risk would be

Allocated to private sector?

Construction time overrun risk

Allocated to private sector?

Allocated to private sector?

Payment risk - revenue shortfall due to collections inefficiency

Allocated to private sector?

Opex risk - risk of opex costs being higher than expected

Allocated to private sector?

PPP risks for the public sector

Faced by the public sector

Set the discount rate

Change default probability parameters?

Set the cost of PPP procurement

PPP, and enter the discount rate for evaluating public

cates the risk would be

ated to private sector?

cated to private sector?

cated to private sector?

cated to private sector?

cated to private sector?

by the public sector

Click to change the

Inputs from Financial Viability Indicator Model - please do not change th

Other revenue (excluding terminal payment)

Set-up and inputs used in the Financial Viability model

Export date and time:

PPP concession period (incl. construction period)

Start of port operations (PPP operation start)

Construction start year

Tax exemption start

Cost of Equity (Nominal)

Non-CapEx discount rate (Nominal)

Minimum Guarunteed Cargo

Financing costs, contingency costs, etc

Loading charge escalation

Revenue sharing requirement

Equity IRR required by private sector partners:

Termination payment at end of concession

A\Projects\India PPP toolkits\Toolkit content\Tools module\Financial model\Ports\Drafts\[Export_Finmod_Results.csv]Export_Finmod_R

201250.00% 201300.00% 201350.00%

201250.00% 201300.00% 201350.00%