Silviase/jgov_v1.4_full_ann huggingface dataset:
$$ \mathsf{BSSVErr82=BSSVErr*Err8084/ErrW*1000} $$

$$ \mathsf{BSSVErr83=BSSVErr*Err8084/ErrW*1000} $$

$$ \mathsf{BSSVErr84=BSSVErr*Err8084/ErrW*1000} $$

$$ \mathsf{BSSVErr85=BSSVErr*Err8589/ErrW*1000} $$

$$ \mathsf{BSSVErr86=BSSVErr*Err8589/ErrW*1000} $$

$$ \mathsf{BSSVErr87=BSSVErr*Err8589/ErrW*1000} $$

$$ \mathsf{BSSVErr88=BSSVErr*Err8589/ErrW*1000} $$

$$ \mathsf{BSSVErr89=BSSVErr*Err8589/ErrW*1000} $$

$$ \mathsf{BSSVErr90=BSSVErr*Err9094/ErrW*1000} $$

$$ \mathrm{BSSVErr91=BSSVErr*Err9094/ErrW*1000} $$

$$ \mathsf{BSSVErr92=BSSVErr*Err9094/ErrW*1000} $$

$$ \mathsf{BSSVErr93=BSSVErr*Err9094/ErrW*1000} $$

$$ \mathsf{BSSVErr94=BSSVErr*Err9094/ErrW*1000} $$

＜BSSVCAR:現物社会移転以外の社会給付・介護＞

$$ \mathrm{BSSVcar}=(\mathrm{BSSVcar00}*\mathrm{POP00}+\mathrm{BSSVcar01}*\mathrm{POP01}+\mathrm{BSSVcar02}*\mathrm{POP02}+\mathrm{BSSVcar03}*\mathrm{POP03} $$

$$ +BSSVcar04*POP04+BSSVcar05*POP05+BSSVcar06*POP06+BSSVcar07*POP07 $$

$$ +BSSVcar08*POP08+BSSVcar09*POP09+BSSVcar10*POP10+BSSVcar11*POP11 $$

$$ +BSSVcar12*POP12+BSSVcar13*POP13+BSSVcar14*POP14+BSSVcar15*POP15 $$

$$ +BSSVcar16*POP16+BSSVcar17*POP17+BSSVcar18*POP18+BSSVcar19*POP19 $$

$$ +BSSVcar20*POP20+BSSVcar21*POP21+BSSVcar22*POP22+BSSVcar23*POP23 $$

$$ +BSSVcar24*POP24+BSSVcar25*POP25+BSSVcar26*POP26+BSSVcar27*POP27 $$

$$ +BSSVcar28*POP28+BSSVcar29*POP29+BSSVcar30*POP30+BSSVcar31*POP31 $$

$$ +BSSVcar32*POP32+BSSVcar33*POP33+BSSVcar34*POP34+BSSVcar35*POP35 $$

$$ +BSSVcar36*POP36+BSSVcar37*POP37+BSSVcar38*POP38+BSSVcar39*POP39 $$

$$ +BSSVcar40*POP40+BSSVcar41*POP41+BSSVcar42*POP42+BSSVcar43*POP43 $$

$$ +BSSVcar44*POP44+BSSVcar45*POP45+BSSVcar46*POP46+BSSVcar47*POP47 $$

$$ +BSSVcar48*POP48+BSSVcar49*POP49+BSSVcar50*POP50+BSSVcar51*POP51 $$

$$ +BSSVcar52*POP52+BSSVcar53*POP53+BSSVcar54*POP54+BSSVcar55*POP55 $$

$$ +BSSVcar56*POP56+BSSVcar57*POP57+BSSVcar58*POP58+BSSVcar59*POP59 $$

$$ +BSSVcar60*POP60+BSSVcar61*POP61+BSSVcar62*POP62+BSSVcar63*POP63 $$

$$ +BSSVcar64*POP64+BSSVcar65*POP65+BSSVcar66*POP66+BSSVcar67*POP67 $$

$$ +BSSVcar68*POP68+BSSVcar69*POP69+BSSVcar70*POP70+BSSVcar71*POP71 $$

$$ +BSSVcar72*POP72+BSSVcar73*POP73+BSSVcar74*POP74+BSSVcar75*POP75 $$

$$ +BSSVcar76*POP76+BSSVcar77*POP77+BSSVcar78*POP78+BSSVcar79*POP79 $$

$$ +BSSVcar80*POP80+BSSVcar81*POP81+BSSVcar82*POP82+BSSVcar83*POP83 $$
$$ \mathrm{BSSVCar67=BSSVCar x*car6569/carW*1000*D00C08+BSSVCar67(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar68=BSSVCar x*car6569/carW*1000*D00C08+BSSVCar68(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar69=BSSVCar x*car6569/carW*1000*D00C08+BSSVCar69(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar70=BSSVCar x*car7074/carW*1000*D00C08+BSSVCar70(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar71=BSSVCar x*car7074/carW*1000*D00C08+BSSVCar71(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar72=BSSVCar x*car7074/carW*1000*D00C08+BSSVCar72(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar73=BSSVCar x*car7074/carW*1000*D00C08+BSSVCar73(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar74=BSSVCar x*car7074/carW*1000*D00C08+BSSVCar74(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar75=BSSVCar x*car7579/carW*1000*D00C08+BSSVCar75(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar76=BSSVCar x*car7579/carW*1000*D00C08+BSSVCar76(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar77=BSSVCar x*car7579/carW*1000*D00C08+BSSVCar77(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar78=BSSVCar x*car7579/carW*1000*D00C08+BSSVCar78(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar79=BSSVCar x*car7579/carW*1000*D00C08+BSSVCar79(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar80=BSSVCar x*car8084/carW*1000*D00C08+BSSVCar80(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar81=BSSVCar x*car8084/carW*1000*D00C08+BSSVCar81(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar82=BSSVCar x*car8084/carW*1000*D00C08+BSSVCar82(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar83=BSSVCar x*car8084/carW*1000*D00C08+BSSVCar83(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar84=BSSVCar x*car8084/carW*1000*D00C08+BSSVCar84(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar85=BSSVCar x*car8589/carW*1000*D00C08+BSSVCar85(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar86=BSSVCar x*car8589/carW*1000*D00C08+BSSVCar86(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar87=BSSVCar x*car8589/carW*1000*D00C08+BSSVCar87(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar88=BSSVCar x*car8589/carW*1000*D00C08+BSSVCar88(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar89=BSSVCar x*car8589/carW*1000*D00C08+BSSVCar89(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar90=BSSVCar x*car9094/carW*1000*D00C08+BSSVCar90(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar91=BSSVCar x*car9094/carW*1000*D00C08+BSSVCar91(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar92=BSSVCar x*car9094/carW*1000*D00C08+BSSVCar92(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar93=BSSVCar x*car9094/carW*1000*D00C08+BSSVCar93(-1)*(1+GRcarx)*D09C} $$

$$ \mathrm{BSSVCar94=BSSVCar x*car9094/carW*1000*D00C08+BSSVCar94(-1)*(1+GRcarx)*D09C} $$

＜BSSVMED：現物社会移転以外の社会給付・医療＞

$$ \mathrm{BSSVMed}=(\mathrm{BSSVmed00}*\mathrm{POP00}+\mathrm{BSSVmed01}*\mathrm{POP01}+\mathrm{BSSVmed02}*\mathrm{POP02}+\mathrm{BSSVmed03}*\mathrm{POP03} $$

$$ +BSSVmed04*POP04+BSSVmed05*POP05+BSSVmed06*POP06+BSSVmed07*POP07 $$

$$ +BSSVmed08*POP08+BSSVmed09*POP09+BSSVmed10*POP10+BSSVmed11*POP11 $$

$$ +BSSVmed12*POP12+BSSVmed13*POP13+BSSVmed14*POP14+BSSVmed15*POP15 $$

$$ +BSSVmed16*POP16+BSSVmed17*POP17+BSSVmed18*POP18+BSSVmed19*POP19 $$

$$ +BSSVmed20*POP20+BSSVmed21*POP21+BSSVmed22*POP22+BSSVmed23*POP23 $$
$$ \mathrm{BSSVMED88}=\mathrm{BSSVMEDx}*\mathrm{med8589}/\mathrm{medW}*1000*(1-\mathrm{D09C})+\mathrm{BSSVMED88}(-1)*(1+\mathrm{GRmedx})*\mathrm{D09C} $$

$$ \mathrm{BSSVMED89}=\mathrm{BSSVMEDx}*\mathrm{med8589}/\mathrm{medW}*1000*(1-\mathrm{D09C})+\mathrm{BSSVMED89}(-1)*(1+\mathrm{GRmedx})*\mathrm{D09C} $$

$$ \mathrm{BSSVMED90}=\mathrm{BSSVMEDx}*\mathrm{med9094}/\mathrm{medW}*1000*(1-\mathrm{D09C})+\mathrm{BSSVMED90}(-1)*(1+\mathrm{GRmedx})*\mathrm{D09C} $$

$$ \mathrm{BSSVMED91}=\mathrm{BSSVMEDx}*\mathrm{med9094}/\mathrm{medW}*1000*(1-\mathrm{D09C})+\mathrm{BSSVMED91}(-1)*(1+\mathrm{GRmedx})*\mathrm{D09C} $$

$$ \mathrm{BSSVMED92}=\mathrm{BSSVMEDx}*\mathrm{med9094}/\mathrm{medW}*1000*(1-\mathrm{D09C})+\mathrm{BSSVMED92}(-1)*(1+\mathrm{GRmedx})*\mathrm{D09C} $$

$$ \mathrm{BSSVMED93=BSSVMEDx*med9094/medW*1000*(1-D09C)+BSSVMED93(-1)*(1+GRmedx)*D09C} $$

$$ \mathrm{BSSVMED94}=\mathrm{BSSVMEDx}*\mathrm{med9094}/\mathrm{medW}*1000*(1-\mathrm{D09C})+\mathrm{BSSVMED94}(-1)*(1+\mathrm{GRmedx})*\mathrm{D09C} $$

＜CGVIERR：現物社会移転（個別消費支出）・その他＞

$$ CGVIErr=CGVIErrx*GR08 $$

＜CGVIERR00～CGVIERR94：現物社会移転（個別消費支出）・その他（各歳別）＞

$$ CGVIErr00=CGVIErr/TPOP*1000 $$

$$ CGVIErr01=CGVIErr/TPOP*1000 $$

$$ CGVIErr02=CGVIErr/TPOP*1000 $$

$$ CGVIErr03=CGVIErr/TPOP*1000 $$

$$ CGVIErr04=CGVIErr/TPOP*1000 $$

$$ CGVIErr05=CGVIErr/TPOP*1000 $$

$$ CGVIErr06=CGVIErr/TPOP*1000 $$

$$ CGVIErr07=CGVIErr/TPOP*1000 $$

$$ CGVIErr08=CGVIErr/TPOP*1000 $$

$$ CGVIErr09=CGVIErr/TPOP*1000 $$

$$ CGVIErr10=CGVIErr/TPOP*1000 $$

$$ CGVIErr11=CGVIErr/TPOP*1000 $$

$$ CGVIErr12=CGVIErr/TPOP*1000 $$

$$ CGVIErr13=CGVIErr/TPOP*1000 $$

$$ CGVIErr14=CGVIErr/TPOP*1000 $$

$$ CGVIErr15=CGVIErr/TPOP*1000 $$

$$ CGVIErr16=CGVIErr/TPOP*1000 $$

$$ CGVIErr17=CGVIErr/TPOP*1000 $$

$$ CGVIErr18=CGVIErr/TPOP*1000 $$

$$ CGVIErr19=CGVIErr/TPOP*1000 $$

$$ CGVIErr20=CGVIErr/TPOP*1000 $$

$$ CGVIErr21=CGVIErr/TPOP*1000 $$

$$ CGVIErr22=CGVIErr/TPOP*1000 $$

$$ CGVIErr23=CGVIErr/TPOP*1000 $$
CGV Icar=(CGV Icar00*POP00+CGV Icar01*POP01+CGV Icar02*POP02+CGV Icar03*POP03

$$ +CGVicar04*POP04+CGVicar05*POP05+CGVicar06*POP06+CGVicar07*POP07 $$

$$ +CGVicar08*POP08+CGVicar09*POP09+CGVicar10*POP10+CGVicar11*POP11 $$

$$ +CGV Icar12*POP12+CGV Icar13*POP13+CGV Icar14*POP14+CGV Icar15*POP15 $$

$$ +CGV Icar16*POP16+CGV Icar17*POP17+CGV Icar18*POP18+CGV Icar19*POP19 $$

$$ +CGVicar20*POP20+CGVicar21*POP21+CGVicar22*POP22+CGVicar23*POP23 $$

+CGV Icar24*POP24+CGV Icar25*POP25+CGV Icar26*POP26+CGV Icar27*POP27

+CGV Icar28*POP28+CGV Icar29*POP29+CGV Icar30*POP30+CGV Icar31*POP31

+CGV Icar32*POP32+CGV Icar33*POP33+CGV Icar34*POP34+CGV Icar35*POP35

+CGV Icar36*POP36+CGV Icar37*POP37+CGV Icar38*POP38+CGV Icar39*POP39

+CGV Icar40*POP40+CGV Icar41*POP41+CGV Icar42*POP42+CGV Icar43*POP43

+CGV Icar44*POP44+CGV Icar45*POP45+CGV Icar46*POP46+CGV Icar47*POP47

+CGV Icar48*POP48+CGV Icar49*POP49+CGV Icar50*POP50+CGV Icar51*POP51

+CGVIcar52*POP52+CGVIcar53*POP53+CGVIcar54*POP54+CGVIcar55*POP55

+CGVIcar56*POP56+CGVIcar57*POP57+CGVIcar58*POP58+CGVIcar59*POP59

+CGV Icar60*POP60+CGV Icar61*POP61+CGV Icar62*POP62+CGV Icar63*POP63

+CGV Icar64*POP64+CGV Icar65*POP65+CGV Icar66*POP66+CGV Icar67*POP67

+CGV Icar68*POP68+CGV Icar69*POP69+CGV Icar70*POP70+CGV Icar71*POP71

+CGVIcar72*POP72+CGVIcar73*POP73+CGVIcar74*POP74+CGVIcar75*POP75

+CGVIcar76*POP76+CGVIcar77*POP77+CGVIcar78*POP78+CGVIcar79*POP79

+CGV Icar80*POP80+CGV Icar81*POP81+CGV Icar82*POP82+CGV Icar83*POP83

+CGVIcar84*POP84+CGVIcar85*POP85+CGVIcar86*POP86+CGVIcar87*POP87

+CGVIcar88*POP88+CGVIcar89*POP89+CGVIcar90*POP90+CGVIcar91*POP91

+CGVIcar92*POP92+CGVIcar93*POP93+CGVIcar94*POP94)/1000

$$ CGVicar00=0 $$

$$ CGVicar01=0 $$

$$ CGV Icar02=0 $$

$$ CGV Icar03=0 $$

$$ CGV Icar04=0 $$

$$ CGV Icar05=0 $$

$$ CGV Icar06=0 $$

$$ CGVicar07=0 $$

$$ CGV Icar08=0 $$
$$ SUB59{=}SUB*ConsExp5559/ConsW{*}1000 $$

$$ SUB60=SUB*ConsExp6064/ConsW*1000 $$

$$ SUB61=SUB*ConsExp6064/ConsW*1000 $$

$$ SUB62=SUB*ConsExp6064/ConsW*1000 $$

$$ SUB63{=}SUB*ConsExp6064/ConsW{*}1000 $$

$$ SUB64=SUB*ConsExp6064/ConsW*1000 $$

$$ SUB65{=}SUB*ConsExp6569/ConsW{*}1000 $$

$$ SUB66{=}SUB{*}ConsExp6569/ConsW{*}1000 $$

SUB67=SUB*ConsExp6569/ConsW*1000

SUB68=SUB*ConsExp6569/ConsW*1000

SUB69=SUB*ConsExp6569/ConsW*1000

SUB70=SUB*ConsExp7074/ConsW*1000

SUB71=SUB*ConsExp7074/ConsW*1000

SUB72=SUB*ConsExp7074/ConsW*1000

SUB73=SUB*ConsExp7074/ConsW*1000

SUB74=SUB*ConsExp7074/ConsW*1000

SUB75=SUB*ConsExp7579/ConsW*1000

SUB76=SUB*ConsExp7579/ConsW*1000

SUB77=SUB*ConsExp7579/ConsW*1000

SUB78=SUB*ConsExp7579/ConsW*1000

SUB79=SUB*ConsExp7579/ConsW*1000

SUB80=SUB*ConsExp8084/ConsW*1000

SUB81=SUB*ConsExp8084/ConsW*1000

SUB82=SUB*ConsExp8084/ConsW*1000

SUB83=SUB*ConsExp8084/ConsW*1000

SUB84=SUB*ConsExp8084/ConsW*1000

SUB85=SUB*ConsExp8589/ConsW*1000

SUB86=SUB*ConsExp8589/ConsW*1000

SUB87=SUB*ConsExp8589/ConsW*1000

SUB88=SUB*ConsExp8589/ConsW*1000

SUB89=SUB*ConsExp8589/ConsW*1000

SUB90=SUB*ConsExp9094/ConsW*1000

SUB91=SUB*ConsExp9094/ConsW*1000

SUB92=SUB*ConsExp9094/ConsW*1000

SUB93=SUB*ConsExp9094/ConsW*1000

SUB94=SUB*ConsExp9094/ConsW*1000
$$ \mathsf{T R P A67=T R P A*C o n s E x p6569/C o n s W*1000} $$

$$ \mathrm{TRPA68{=}\mathrm{TRPA*ConsExp6569/ConsW*1000}} $$

$$ \mathsf{TRPA69=TRPA*ConsExp6569/ConsW*1000} $$

$$ \mathsf{TRPA70=TRPA*ConsExp7074/ConsW*1000} $$

$$ \mathsf{TRPA71=TRPA*ConsExp7074/ConsW*1000} $$

$$ \mathsf{TRPA72=TRPA*ConsExp7074/ConsW*1000} $$

$$ \mathsf{TRPA73=TRPA*ConsExp7074/ConsW*1000} $$

$$ \mathsf{TRPA74=TRPA*ConsExp7074/ConsW*1000} $$

$$ \mathsf{TRPA75=TRPA*ConsExp7579/ConsW*1000} $$

$$ \mathsf{TRPA76=TRPA*ConsExp7579/ConsW*1000} $$

$$ \mathsf{TRPA77=TRPA*ConsExp7579/ConsW*1000} $$

$$ \mathsf{TRPA78=TRPA*ConsExp7579/ConsW*1000} $$

$$ \mathsf{TRPA79=TRPA*ConsExp7579/ConsW*1000} $$

$$ \mathsf{TRPA80=TRPA*ConsExp8084/ConsW*1000} $$

$$ \mathsf{TRPA81=TRPA*ConsExp8084/ConsW*1000} $$

$$ \mathsf{TRPA82=TRPA*ConsExp8084/ConsW*1000} $$

$$ \mathsf{TRPA83=TRPA*ConsExp8084/ConsW*1000} $$

$$ \mathsf{TRPA84=TRPA*ConsExp8084/ConsW*1000} $$

$$ \mathsf{TRPA85=TRPA*ConsExp8589/ConsW*1000} $$

$$ \mathsf{TRPA86=TRPA*ConsExp8589/ConsW*1000} $$

$$ \mathsf{TRPA87=TRPA*ConsExp8589/ConsW*1000} $$

$$ \mathsf{TRPA88=TRPA*ConsExp8589/ConsW*1000} $$

$$ \mathsf{TRPA89=TRPA*ConsExp8589/ConsW*1000} $$

$$ \mathsf{T R P A90=T R P A*C o n s E x p9094/C o n s W*1000} $$

$$ \mathsf{T R P A91=T R P A*C o n s E x p9094/C o n s W*1000} $$

$$ \mathsf{T R P A92=T R P A*C o n s E x p9094/C o n s W*1000} $$

$$ \mathsf{T R P A93=T R P A*C o n s E x p9094/C o n s W*1000} $$

$$ \mathsf{T R P A94=T R P A*C o n s E x p9094/C o n s W*1000} $$

$$ CSSVpen=(CSSVpen00*POP00+CSSVpen01*POP01+CSSVpen02*POP02+CSSVpen03*POP03 $$

$$ +CSSVpen04*POP04+CSSVpen05*POP05+CSSVpen06*POP06+CSSVpen07*POP07 $$

$$ +CSSVpen08*POP08+CSSVpen09*POP09+CSSVpen10*POP10+CSSVpen11*POP11 $$

$$ +CSSVpen12*POP12+CSSVpen13*POP13+CSSVpen14*POP14+CSSVpen15*POP15 $$

$$ +CSSVpen16*POP16+CSSVpen17*POP17+CSSVpen18*POP18+CSSVpen19*POP19 $$

$$ +CSSVpen20*POP20+CSSVpen21*POP21+CSSVpen22*POP22+CSSVpen23*POP23 $$
CSSVPEN16=0

$$ CSSVPEN17=0 $$

$$ CSSVPEN18=0 $$

$$ CSSVPEN19=0 $$

$$ CSSVPEN20=CSSVPENx*(YW2024*LERatio2024)/YW*1000*(1-D09C) $$

$$ +CSSVPEN20(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN21=CSSVPENx*(YW2024*LERatio2024)/YW*1000*(1-D09C) $$

$$ +CSSVPEN21(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN22=CSSVPENx*(YW2024*LERatio2024)/YW*1000*(1-D09C) $$

$$ +CSSVPEN22(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN23=CSSVPENx*(YW2024*LERatio2024)/YW*1000*(1-D09C) $$

$$ +CSSVPEN23(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN24=CSSVPENx*(YW2024*LERatio2024)/YW*1000*(1-D09C) $$

$$ +CSSVPEN24(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN25=CSSVPENx*(YW2529*LERatio2529)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN25(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN26=CSSVPENx*(YW2529*LERatio2529)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN26(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN27=CSSVPENx*(YW2529*LERatio2529)/YW*1000*(1-D09C) $$

$$ +CSSVPEN27(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN28=CSSVPENx*(YW2529*LERatio2529)/YW*1000*(1-D09C) $$

$$ +CSSVPEN28(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN29=CSSVPENx*(YW2529*LERatio2529)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN29(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN30=CSSVPENx*(YW3034*LERatio3034)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN30(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN31=CSSVPENx*(YW3034*LERatio3034)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN31(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN32=CSSVPENx*(YW3034*LERatio3034)/YW*1000*(1-D09C) $$

$$ +CSSVPEN32(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN33=CSSVPENx*(YW3034*LERatio3034)/YW*1000*(1-D09C) $$

$$ +CSSVPEN33(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN34=CSSVPENx*(YW3034*LERatio3034)/YW*1000*(1-D09C) $$

$$ +CSSVPEN34(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN35=CSSVPENx*(YW3539*LERatio3539)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN35(-1)*(1+GrowthPen)*D09C $$
$$ CSSVPEN36=CSSVPENx*(YW3539*LERatio3539)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN36(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN37=CSSVPENx*(YW3539*LERatio3539)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN37(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN38=CSSVPENx*(YW3539*LERatio3539)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN38(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN39=CSSVPENx*(YW3539*LERatio3539)/YW*1000*(1-D09C) $$

$$ +CSSVPEN39(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN40=CSSVPENx*(YW4044*LERatio4044)/YW*1000*(1-D09C) $$

$$ +CSSVPEN40(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN41=CSSVPENx*(YW4044*LERatio4044)/YW*1000*(1-D09C) $$

$$ +CSSVPEN41(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN42=CSSVPENx*(YW4044*LERatio4044)/YW*1000*(1-D09C) $$

$$ +CSSVPEN42(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN43=CSSVPENx*(YW4044*LERatio4044)/YW*1000*(1-D09C) $$

$$ +CSSVPEN43(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN44=CSSVPENx*(YW4044*LERatio4044)/YW*1000*(1-D09C) $$

$$ +CSSVPEN44(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN45=CSSVPENx*(YW4549*LERatio4549)/YW*1000*(1-D09C) $$

$$ +CSSVPEN45(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN46=CSSVPENx*(YW4549*LERatio4549)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN46(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN47=CSSVPENx*(YW4549*LERatio4549)/YW*1000*(1-D09C) $$

$$ +CSSVPEN47(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN48=CSSVPENx*(YW4549*LERatio4549)/YW*1000*(1-D09C) $$

$$ +CSSVPEN48(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN49=CSSVPENx*(YW4549*LERatio4549)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN49(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN50=CSSVPENx*(YW5054*LERatio5054)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN50(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN51=CSSVPENx*(YW5054*LERatio5054)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN51(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN52=CSSVPENx*(YW5054*LERatio5054)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN52(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN53=CSSVPENx*(YW5054*LERatio5054)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN53(-1)*(1+GrowthPen)*D09C $$
$$ CSSVPEN54=CSSVPENx*(YW5054*LERatio5054)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN54(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN55=CSSVPENx*(YW5559*LERatio5559)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN55(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN56=CSSVPENx*(YW5559*LERatio5559)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN56(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN57=CSSVPENx*(YW5559*LERatio5559)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN57(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN58=CSSVPENx*(YW5559*LERatio5559)/YW*1000*(1-D09C) $$

$$ +CSSVPEN58(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN59=CSSVPENx*(YW5559*LERatio5559)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN59(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN60=CSSVPENx*(YW6064*LERatio6064)/YW*1000*(1-D09C) $$

$$ +CSSVPEN60(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN61=CSSVPENx*(YW6064*LERatio6064)/YW*1000*(1-D09C) $$

$$ +CSSVPEN61(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN62=CSSVPENx*(YW6064*LERatio6064)/YW*1000*(1-D09C) $$

$$ +CSSVPEN62(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN63=CSSVPENx*(YW6064*LERatio6064)/YW*1000*(1-D09C) $$

$$ +CSSVPEN63(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN64=CSSVPENx*(YW6064*LERatio6064)/YW*1000*(1-D09C) $$

$$ +CSSVPEN64(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN65=CSSVPENx*(YW6569*LERatio6569)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN65(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN66=CSSVPENx*(YW6569*LERatio6569)/YW*1000*(1-D09C) $$

$$ +CSSVPEN66(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN67=CSSVPENx*(YW6569*LERatio6569)/YW*1000*(1-D09C) $$

$$ +CSSVPEN67(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN68=CSSVPENx*(YW6569*LERatio6569)/YW*1000*(1-D09C) $$

$$ +CSSVPEN68(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN69=CSSVPENx*(YW6569*LERatio6569)/YW*1000*(1-D09C) $$

$$ +CSSVPEN69(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN70=CSSVPENx*(YW7074*LERatio7074)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN70(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN71=CSSVPENx*(YW7074*LERatio7074)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN71(-1)*(1+GrowthPen)*D09C $$
$$ CSSVPEN72=CSSVPENx*(YW7074*LERatio7074)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN72(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN73=CSSVPENx*(YW7074*LERatio7074)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN73(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN74=CSSVPENx*(YW7074*LERatio7074)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN74(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN75=CSSVPENx*(YW7579*LERatio7579)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN75(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN76=CSSVPENx*(YW7579*LERatio7579)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN76(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN77=CSSVPENx*(YW7579*LERatio7579)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN77(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN78=CSSVPENx*(YW7579*LERatio7579)/YW*1000*(1-D09C) $$

$$ +CSSVPEN78(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN79=CSSVPENx*(YW7579*LERatio7579)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN79(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN80=CSSVPENx*(YW8084*LERatio8084)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN80(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN81=CSSVPENx*(YW8084*LERatio8084)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN81(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN82=CSSVPENx*(YW8084*LERatio8084)/YW*1000*(1-D09C) $$

$$ +CSSVPEN82(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN83=CSSVPENx*(YW8084*LERatio8084)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN83(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN84=CSSVPENx*(YW8084*LERatio8084)/YW*1000*(1-D09C) $$

$$ +CSSVPEN84(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN85=CSSVPENx*(YW8589*LERatio8589)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN85(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN86=CSSVPENx*(YW8589*LERatio8589)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN86(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN87=CSSVPENx*(YW8589*LERatio8589)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN87(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN88=CSSVPENx*(YW8589*LERatio8589)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN88(-1)*(1+GrowthPen)*D09C $$

$$ CSSVPEN89=CSSVPENx*(YW8589*LERatio8589)/YWW*1000*(1-D09C) $$

$$ +CSSVPEN89(-1)*(1+GrowthPen)*D09C $$
$$ TXFP45=TXFP*Asset4549/AssetW*1000 $$

$$ TXFP46=TXFP*Asset4549/AssetW*1000 $$

$$ TXFP47=TXFP*Asset4549/AssetW*1000 $$

$$ TXFP48=TXFP*Asset4549/AssetW*1000 $$

$$ TXFP49=TXFP*Asset4549/AssetW*1000 $$

$$ TXFP50=TXFP*Asset5054/AssetW*1000 $$

$$ TXFP51=TXFP*Asset5054/AssetW*1000 $$

$$ TXFP52=TXFP*Asset5054/AssetW*1000 $$

$$ TXFP53=TXFP*Asset5054/AssetW*1000 $$

$$ TXFP54=TXFP*Asset5054/AssetW*1000 $$

$$ TXFP55=TXFP*Asset5559/AssetW*1000 $$

$$ TXFP56=TXFP*Asset5559/Asset W*1000 $$

$$ TXFP57=TXFP*Asset5559/Asset W*1000 $$

$$ TXFP58=TXFP*Asset5559/Asset W*1000 $$

$$ TXFP59=TXFP*Asset5559/AssetW*1000 $$

$$ TXFP60=TXFP*Asset6064/AssetW*1000 $$

$$ TXFP61=TXFP*Asset6064/AssetW*1000 $$

$$ TXFP62=TXFP*Asset6064/AssetW*1000 $$

$$ TXFP63=TXFP*Asset6064/AssetW*1000 $$

$$ TXFP64=TXFP*Asset6064/AssetW*1000 $$

$$ TXFP65=TXFP*Asset6569/AssetW*1000 $$

$$ TXFP66=TXFP*Asset6569/AssetW*1000 $$

$$ TXFP67=TXFP*Asset6569/AssetW*1000 $$

$$ TXFP68=TXFP*Asset6569/AssetW*1000 $$

$$ TXFP69=TXFP*Asset6569/AssetW*1000 $$

$$ TXFP70=TXFP*Asset7074/AssetW*1000 $$

$$ TXFP71=TXFP*Asset7074/AssetW*1000 $$

$$ TXFP72=TXFP*Asset7074/AssetW*1000 $$

$$ TXFP73=TXFP*Asset7074/AssetW*1000 $$

$$ TXFP74=TXFP*Asset7074/AssetW*1000 $$

$$ TXFP75=TXFP*Asset7579/AssetW*1000 $$

$$ TXFP76=TXFP*Asset7579/AssetW*1000 $$

$$ TXFP77=TXFP*Asset7579/AssetW*1000 $$

$$ TXFP78=TXFP*Asset7579/AssetW*1000 $$

$$ TXFP79=TXFP*Asset7579/AssetW*1000 $$

$$ TXFP80=TXFP*Asset8084/AssetW*1000 $$
$$ \mathsf{TCIV89{=}TCIV*ConsExp8589/consw*1000} $$

$$ \mathsf{TCIV90=TCIV*ConsExp9094/consw*1000} $$

$$ \mathsf{TCIV91}=\mathsf{TCIV}*\mathsf{ConsExp9094}/\mathsf{consw}*1000 $$

$$ \mathsf{TCIV92{=}TCIV{*}ConsExp9094/c o n s w{*}1000} $$

$$ \mathsf{TCIV93{=}TCIV*ConsExp9094/consw*1000} $$

$$ \mathsf{TCIV94=TCIV*ConsExp9094/consw*1000} $$

TAXA=TAXAX*GR08*TaxHike2

$$ TAXA00{=}0 $$

$$ TAXA01{=}0 $$

$$ TAXA02{=}0 $$

$$ TAXA03{=}0 $$

$$ TAXA04=0 $$

$$ TAXA05{=}0 $$

$$ TAXA06{=}0 $$

$$ TAXA07{=}0 $$

$$ TAXA08{=}0 $$

$$ TAXA09{=}0 $$

$$ TAXA10=0 $$

$$ TAXA11=0 $$

$$ TAXA12{=}0 $$

$$ TAXA13=0 $$

$$ TAXA14=0 $$

$$ TAXA15{=}0 $$

$$ TAXA16{=}0 $$

$$ TAXA17{=}0 $$

$$ TAXA18{=}0 $$

$$ TAXA19{=}0 $$

$$ TAXA20=TAXA*(YW2024*LERatio2024)/YWW*1000 $$

$$ TAXA21=TAXA*(YW2024*LERatio2024)/YWW*1000 $$

$$ TAXA22=TAXA*(YW2024*LERatio2024)/YWW*1000 $$

$$ TAXA23=TAXA*(YW2024*LERatio2024)/YWW*1000 $$

$$ TAXA24=TAXA*(YW2024*LERatio2024)/YWW*1000 $$
$$ TAXA25=TAXA*(YW2529*LERatio2529)/YWW*1000 $$

$$ TAXA26{=}TAXA{*}(YW2529{*}LERatio2529)/YWW{*}1000 $$

$$ TAXA27=TAXA*(YW2529*LERatio2529)/YWW*1000 $$

$$ TAXA28=TAXA*(YW2529*LERatio2529)/YWW*1000 $$

$$ TAXA29=TAXA*(YW2529*LERatio2529)/YWW*1000 $$

$$ TAXA30=TAXA*(YW3034*LERatio3034)/YWW*1000 $$

$$ TAXA31=TAXA*(YW3034*LERatio3034)/YWW*1000 $$

$$ TAXA32=TAXA*(YW3034*LERatio3034)/YWW*1000 $$

$$ TAXA33{=}TAXA{*}(YW3034{*}LERatio3034)/YWW{*}1000 $$

$$ TAXA34=TAXA*(YW3034*LERatio3034)/YWW*1000 $$

$$ TAXA35{=}TAXA{*}(YW3539{*}LERatio3539)/YWW{*}1000 $$

$$ TAXA36{=}TAXA{*}(YW3539{*}LERatio3539)/YWW{*}1000 $$

$$ TAXA37=TAXA*(YW3539*LERatio3539)/YWW*1000 $$

$$ TAXA38{=TAXA{*}(YW3539{*LERatio3539)}/YWW{*1000} $$

$$ TAXA39=TAXA*(YW3539*LERatio3539)/YWW*1000 $$

$$ TAXA40=TAXA*(YW4044*LERatio4044)/YW*1000 $$

$$ TAXA41=TAXA*(YW4044*LERatio4044)/YWW*1000 $$

$$ TAXA42=TAXA*(YW4044*LERatio4044)/YW*1000 $$

$$ TAXA43=TAXA*(YW4044*LERatio4044)/YWW*1000 $$

$$ TAXA44=TAXA*(YW4044*LERatio4044)/YW*1000 $$

$$ TAXA45=TAXA*(YW4549*LERatio4549)/YW*1000 $$

$$ TAXA46=TAXA*(YW4549*LERatio4549)/YWW*1000 $$

$$ TAXA47=TAXA*(YW4549*LERatio4549)/YWW*1000 $$

$$ TAXA48{=TAXA{*}(YW4549{*LERatio4549)}/YWW{*1000} $$

$$ TAXA49=TAXA*(YW4549*LERatio4549)/YWW*1000 $$

$$ TAXA50{=}TAXA{*}(YW5054{*}LERatio5054)/YWW{*}1000 $$

$$ TAXA51=TAXA*(YW5054*LERatio5054)/YWW*1000 $$

$$ TAXA52=TAXA*(YW5054*LERatio5054)/YWW*1000 $$

$$ TAXA53{=}TAXA{*}(YW5054{*}LERatio5054)/YWW{*}1000 $$

$$ TAXA54=TAXA*(YW5054*LERatio5054)/YWW*1000 $$

$$ TAXA55{=}TAXA{*}(YW5559{*}LERatio5559)/YWW{*}1000 $$

$$ TAXA56{=}TAXA{*}(YW5559{*}LERatio5559)/YWW{*}1000 $$

$$ TAXA57=TAXA*(YW5559*LERatio5559)/YWW*1000 $$

$$ TAXA58{=}TAXA{*}(YW5559{*}LERatio5559)/YWW{*}1000 $$

$$ TAXA59{=}TAXA{*}(YW5559{*}LERatio5559)/YWW{*}1000 $$

$$ TAXA60=TAXA*(YW6064*LERatio6064)/YWW*1000 $$