PARAMETER cf(SS) Risk Free Capitalization Factor Scenarios /SS_1 2.6786044, SS_2 2.0992583, SS_3 2.2927565, SS_4 2.9239943, SS_5 2.4428951, SS_6 2.7561771, SS_7 2.7366914, SS_8 2.6861851, SS_9 2.5288516, SS_10 2.3269838, SS_11 2.2635747, SS_12 2.1779148, SS_13 3.1411087, SS_14 2.5309102, SS_15 2.6531598, SS_16 2.33827, SS_17 2.6013764, SS_18 2.4448732, SS_19 2.9758447, SS_20 2.834381, SS_21 2.1784406, SS_22 2.9963933, SS_23 2.4520218, SS_24 2.0335808, SS_25 2.5057639, SS_26 2.3586721, SS_27 2.4621261, SS_28 2.8466257, SS_29 2.5137153, SS_30 2.3789887, SS_31 2.6661578, SS_32 2.2820822, SS_33 2.3161949, SS_34 2.6156477, SS_35 2.4334824, SS_36 2.3153937, SS_37 2.6340032, SS_38 2.9653137, SS_39 2.5485144, SS_40 2.87032, SS_41 2.5117337, SS_42 2.3735955, SS_43 2.4809468, SS_44 2.9628989, SS_45 2.5485286, SS_46 2.7722846, SS_47 2.3194543, SS_48 2.6426851, SS_49 2.6591051, SS_50 2.5595046, SS_51 2.4628165, SS_52 2.0943069, SS_53 2.7430626, SS_54 2.2190431, SS_55 2.4940308, SS_56 2.5088045, SS_57 2.503083, SS_58 2.7585623, SS_59 2.4742103, SS_60 2.4676098, SS_61 2.3325026, SS_62 2.3583841, SS_63 2.730729, SS_64 2.6781312, SS_65 2.319705, SS_66 2.5422804, SS_67 2.6527349, SS_68 2.3931529, SS_69 2.5878352, SS_70 3.0601977, SS_71 2.4041851, SS_72 2.9472948, SS_73 2.6866665, SS_74 2.8584976, SS_75 2.8620315, SS_76 2.6070182, SS_77 2.2865371, SS_78 2.8595997, SS_79 2.478493, SS_80 2.5927642, SS_81 2.7065768, SS_82 2.6707519, SS_83 2.1551747, SS_84 2.7617505, SS_85 2.7569166, SS_86 2.4450574, SS_87 2.7976035, SS_88 2.7664408, SS_89 2.4633733, SS_90 2.9817401, SS_91 2.5544843, SS_92 2.4942799, SS_93 2.5923305, SS_94 2.0905345, SS_95 2.8502896, SS_96 3.0278209, SS_97 2.3331254, SS_98 2.816694, SS_99 2.2189999, SS_100 2.2395775, SS_101 2.3513818, SS_102 2.6131412, SS_103 2.4915075, SS_104 2.6810067, SS_105 2.3706466, SS_106 2.9082219, SS_107 2.4906631, SS_108 2.3176804, SS_109 2.5392523, SS_110 2.2655001, SS_111 2.7401693, SS_112 2.1512472, SS_113 2.672447, SS_114 2.314913, SS_115 2.1946232, SS_116 2.3799178, SS_117 2.9971693, SS_118 2.4509384, SS_119 2.5984342, SS_120 2.7626481, SS_121 2.5267549, SS_122 2.8897976, SS_123 2.294826, SS_124 2.5274464, SS_125 2.5439044, SS_126 2.5061707, SS_127 2.3363072, SS_128 2.2997209, SS_129 2.6533569, SS_130 2.9873698, SS_131 2.4463278, SS_132 2.5208355, SS_133 2.32693, SS_134 2.6330389, SS_135 2.3956637, SS_136 2.6244917, SS_137 2.8492395, SS_138 3.3069373, SS_139 2.9606354, SS_140 2.3541808, SS_141 2.8866464, SS_142 2.6176812, SS_143 2.6280558, SS_144 2.6416217, SS_145 2.7987108, SS_146 2.7062593, SS_147 2.456884, SS_148 2.4017488, SS_149 2.8658933, SS_150 2.3956314, SS_151 2.5662226, SS_152 3.0210009, SS_153 2.7151352, SS_154 2.7675089, SS_155 2.45927, SS_156 2.66713, SS_157 2.7776672, SS_158 2.4866427, SS_159 2.5683273, SS_160 2.637955, SS_161 3.0413743, SS_162 2.5172679, SS_163 3.0172101, SS_164 2.2955638, SS_165 2.462746, SS_166 2.3294781, SS_167 2.3999789, SS_168 2.432478, SS_169 2.6765815, SS_170 2.4279231, SS_171 2.866064, SS_172 2.4784707, SS_173 2.6375499, SS_174 2.7897822, SS_175 2.8240913, SS_176 2.9107077, SS_177 2.7598868, SS_178 2.762359, SS_179 2.5836762, SS_180 2.57892, SS_181 2.7825181, SS_182 2.2189454, SS_183 2.4304425, SS_184 2.4605838, SS_185 2.9214718, SS_186 2.4807761, SS_187 3.0539505, SS_188 2.9861063, SS_189 2.7660783, SS_190 2.9509095, SS_191 2.4180009, SS_192 2.7029238, SS_193 2.0744128, SS_194 2.3164215, SS_195 2.6121689, SS_196 2.490846, SS_197 2.8590875, SS_198 2.4237905, SS_199 2.591616, SS_200 2.2447712, SS_201 3.1730188, SS_202 3.3703661, SS_203 2.4907537, SS_204 2.1840641, SS_205 2.550077, SS_206 2.5643877, SS_207 3.1678661, SS_208 2.5581584, SS_209 2.2676686, SS_210 3.1863569, SS_211 2.5004084, SS_212 2.6151126, SS_213 2.537467, SS_214 2.5988755, SS_215 2.4179607, SS_216 2.2296535, SS_217 2.6022741, SS_218 2.2719002, SS_219 2.3399241, SS_220 2.3954714, SS_221 2.5971891, SS_222 2.7011731, SS_223 2.6074418, SS_224 2.6729017, SS_225 2.6544883, SS_226 2.545744, SS_227 2.278542, SS_228 2.3910855, SS_229 2.2820214, SS_230 2.1708602, SS_231 2.525939, SS_232 2.8431299, SS_233 2.4381116, SS_234 2.7130059, SS_235 2.7159474, SS_236 2.9175799, SS_237 2.9951676, SS_238 2.3521241, SS_239 2.936322, SS_240 2.4630986, SS_241 2.2736187, SS_242 3.0556098, SS_243 3.0661306, SS_244 3.0691855, SS_245 2.6235351, SS_246 2.5461291, SS_247 2.6017944, SS_248 2.5191654, SS_249 2.5108868, SS_250 2.4305173, SS_251 3.0652581, SS_252 2.5379904, SS_253 2.6516265, SS_254 2.8517146, SS_255 2.2800322, SS_256 2.5230577, SS_257 2.4866461, SS_258 3.1365999, SS_259 2.6880947, SS_260 2.5822827, SS_261 2.7731061, SS_262 2.6036004, SS_263 2.7232497, SS_264 2.5969442, SS_265 2.4718231, SS_266 2.96018, SS_267 2.3947117, SS_268 2.7868709, SS_269 2.6792706, SS_270 2.764842, SS_271 2.8436342, SS_272 2.6589573, SS_273 2.3535777, SS_274 2.7206745, SS_275 2.2720151, SS_276 2.4343745, SS_277 2.6521294, SS_278 2.8145904, SS_279 2.7059539, SS_280 2.3781227, SS_281 2.2404394, SS_282 2.3878335, SS_283 2.0900557, SS_284 2.7849338, SS_285 2.6636249, SS_286 2.3649877, SS_287 2.7594563, SS_288 2.6390883, SS_289 2.2800278, SS_290 2.7300716, SS_291 2.6315308, SS_292 2.7792566, SS_293 2.4013576, SS_294 2.7075536, SS_295 2.5220661, SS_296 2.3090713, SS_297 2.4188108, SS_298 2.6885718, SS_299 2.7980756, SS_300 2.2683338, SS_301 3.0040584, SS_302 1.961923, SS_303 2.2132487, SS_304 2.905173, SS_305 2.3826509, SS_306 2.5864062, SS_307 2.8208616, SS_308 2.2416983, SS_309 2.8488174, SS_310 2.2824922, SS_311 2.4893133, SS_312 2.8273052, SS_313 2.6489658, SS_314 2.5000801, SS_315 2.2609802, SS_316 2.548486, SS_317 2.7496528, SS_318 2.6064433, SS_319 2.6259085, SS_320 2.2653358, SS_321 2.4435651, SS_322 2.0179018, SS_323 2.5195472, SS_324 2.7897699, SS_325 2.3750015, SS_326 2.3367296, SS_327 2.8376249, SS_328 2.469441, SS_329 2.9489521, SS_330 2.6584072, SS_331 2.8988447, SS_332 2.7675267, SS_333 2.5303629, SS_334 2.5432386, SS_335 2.1711813, SS_336 2.4688262, SS_337 2.6644524, SS_338 2.6191036, SS_339 2.574256, SS_340 2.7532003, SS_341 2.575931, SS_342 2.6535318, SS_343 1.9101233, SS_344 2.3259071, SS_345 2.288177, SS_346 2.232217, SS_347 2.4357355, SS_348 2.7151945, SS_349 2.1388855, SS_350 2.7671337, SS_351 2.5907813, SS_352 2.5848241, SS_353 2.2696528, SS_354 2.4704488, SS_355 2.6938817, SS_356 2.4081788, SS_357 2.5811697, SS_358 2.4225546, SS_359 2.2705671, SS_360 2.2370799, SS_361 2.8364356, SS_362 2.1843477, SS_363 2.6183159, SS_364 2.4491345, SS_365 2.4403415, SS_366 2.6234589, SS_367 2.6488509, SS_368 2.7104619, SS_369 3.4362119, SS_370 3.0038477, SS_371 2.6413691, SS_372 2.2128308, SS_373 2.62917, SS_374 2.4178033, SS_375 2.2307376, SS_376 2.4601004, SS_377 2.7328017, SS_378 3.0553131, SS_379 2.5981412, SS_380 2.7938165, SS_381 2.6695579, SS_382 2.6389417, SS_383 2.8697987, SS_384 2.4451091, SS_385 2.4960878, SS_386 2.2205708, SS_387 2.4051415, SS_388 2.2201414, SS_389 2.8176099, SS_390 2.7379632, SS_391 2.5366551, SS_392 2.3765767, SS_393 2.6560166, SS_394 2.6378739, SS_395 2.752044, SS_396 2.3084015, SS_397 2.8156644, SS_398 2.3145798, SS_399 2.6284998, SS_400 2.8383334, SS_401 2.8291027, SS_402 2.638902, SS_403 2.4548815, SS_404 2.2355546, SS_405 2.7574356, SS_406 2.6364171, SS_407 2.6199241, SS_408 2.2495201, SS_409 2.6413907, SS_410 2.16841, SS_411 2.4567039, SS_412 2.950577, SS_413 2.7217644, SS_414 2.5087708, SS_415 2.5767246, SS_416 2.2002296, SS_417 2.2943098, SS_418 2.6567644, SS_419 2.0839114, SS_420 2.3007785, SS_421 2.4025369, SS_422 2.6598052, SS_423 2.6620823, SS_424 3.0028851, SS_425 2.8528463, SS_426 2.8624059, SS_427 2.4923045, SS_428 2.3972655, SS_429 3.161955, SS_430 2.9768572, SS_431 2.8899891, SS_432 2.1312611, SS_433 2.799241, SS_434 2.2128999, SS_435 2.4043955, SS_436 2.306529, SS_437 2.5872731, SS_438 2.6478431, SS_439 2.4077511, SS_440 2.1811554, SS_441 2.8025776, SS_442 2.8433458, SS_443 2.7128821, SS_444 2.1757283, SS_445 2.650576, SS_446 2.5619538, SS_447 2.2573834, SS_448 2.3620033, SS_449 2.8102178, SS_450 2.5649955, SS_451 2.6335767, SS_452 2.9833976, SS_453 2.5987413, SS_454 2.7023181, SS_455 2.553273, SS_456 2.1365676, SS_457 2.7187775, SS_458 2.1618453, SS_459 2.814125, SS_460 2.1283434, SS_461 2.8955138, SS_462 2.7110211, SS_463 2.534323, SS_464 3.0916047, SS_465 2.2683788, SS_466 2.556617, SS_467 2.3253499, SS_468 2.5214592, SS_469 2.1245251, SS_470 2.458507, SS_471 2.4432938, SS_472 2.5317219, SS_473 2.0430447, SS_474 2.2317729, SS_475 2.7427782, SS_476 2.4204339, SS_477 2.3875843, SS_478 2.2212643, SS_479 2.5983697, SS_480 2.8883408, SS_481 2.6508874, SS_482 2.7885159, SS_483 2.3877389, SS_484 2.6784736, SS_485 2.4191174, SS_486 2.1542463, SS_487 2.1974618, SS_488 2.2963468, SS_489 2.580774, SS_490 2.6398387, SS_491 2.4809321, SS_492 2.5204191, SS_493 2.8950333, SS_494 2.6060767, SS_495 2.4717586, SS_496 2.6715022, SS_497 2.5610115, SS_498 2.4904176, SS_499 2.9836219, SS_500 2.6451919/;