| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Cells B12 and B15 have been adjusted to remove discounting factors. Columns M and R use an isoelastic utility function (set in cell R3) instead of a log utility function in the other sheet. | ||||||||||||||||||||||||||||||
2 | |||||||||||||||||||||||||||||||
3 | Key simulation outputs | Notes | Assumptions -> | Research intensity 2020 | R&D production function params | L, K form a system that develops over time give params and H | eta | 1.5 | |||||||||||||||||||||||
4 | Utility gain from R&D | 166,414.77 | 2.30% | lambda | 0.75 | M, N result from that system but don't feed back in | Fraction world GDP invested in R&D for intervention | ||||||||||||||||||||||||
5 | Utility gain from giving to ppl on global average income | 79,000.40 | Population 2020 | Annual absolute increase in research intensity | phi | -1.325 | 1.00E-05 | ||||||||||||||||||||||||
6 | Impact ratio | 2.11 | Impact ratio = (utility gain from R&D / utility gain from giving cash to world average income) | 7.90E+09 | 0.05% | delta | 0.0001 | Extra researchers in 1st year due to intervention | |||||||||||||||||||||||
7 | Isoelastic Utility gain from giving to ppl on global average income | 9,829.27 | Population growth rate 2020-2100 | Maximum research intensity | Annual discount | Recent growth rate in # researchers | 3% | Total discounted utility, world 2 | 7.90E+04 | Total discounted utility, world 1 | |||||||||||||||||||||
8 | Isoelastic Cost-Effectiveness in OP units | 130.2348189 | The outputs in the table use a value of exactly 21, so are very slightly different. | 0.41% | 30.00% | 0.20% | Initial A | 64.59782675 | 8.62E+12 | 8.62E+12 | |||||||||||||||||||||
9 | Quantities common to world 1 and world 2 | World 2: no intervention | World 1: extra spend on R&D in year 1 due to intervention | ||||||||||||||||||||||||||||
10 | Adjustments to simulation output | Simulation -> | Year | Population | Research intensity | # researchers | Discount | A (level of tech) | dA (tech progress) | Utility per person | Discounted population utility | A (level of tech) | dA (tech progress) | Utility per person | Discounted population utility | ||||||||||||||||
11 | Convert to OP units | 5 | The "Impact ratio" calculated in simulation compares R&D to giving $ to someone on the average GWP/capita, which is ~$10k. OP units compare R&D to giving $ to someone on $50k. So the impact is 5X higher when measured in OP units. | 2020 | 7.90E+09 | 2.30% | 1.82E+08 | 1 | 64.59782675 | 0.6251402588 | 1.751159513 | 1.38E+10 | 64.59782675 | 0.6253440979 | 1.751159513 | 1.38E+10 | |||||||||||||||
12 | Will benefits be realised all over the world? | 1 | 2021 | 7.93E+09 | 2.35% | 1.86E+08 | 0.9980019987 | 1.0% | 65.22296701 | 0.6283959778 | 1.752354911 | 1.38732E+10 | 65.22317085 | 0.6283933757 | 1.752355298 | 1.38732E+10 | |||||||||||||||
13 | Capital share | 0.35 | 2022 | 7.97E+09 | 2.39% | 1.91E+08 | 0.9960079893 | 65.85136298 | 0.6315220034 | 1.753539338 | 1.39E+10 | 65.85156422 | 0.6315194463 | 1.753539714 | 1.39E+10 | ||||||||||||||||
14 | Boost from capital accumulation | 1.538 | 2023 | 8.00E+09 | 2.44% | 1.95E+08 | 0.9940179641 | 66.48288499 | 0.6345245664 | 1.754712698 | 1.40E+10 | 66.48308367 | 0.6345220539 | 1.754713064 | 1.40E+10 | ||||||||||||||||
15 | R&D share of TFP growth | 1 | 2024 | 8.03E+09 | 2.48% | 2.00E+08 | 0.9920319148 | 67.11740955 | 0.6374096001 | 1.755874918 | 1.40E+10 | 67.11760572 | 0.6374071316 | 1.755875275 | 1.40E+10 | ||||||||||||||||
16 | 2025 | 8.07E+09 | 2.53% | 2.04E+08 | 0.9900498337 | 67.75481915 | 0.6401827522 | 1.757025946 | 1.40E+10 | 67.75501285 | 0.6401803273 | 1.757026293 | 1.40E+10 | ||||||||||||||||||
17 | Outputs quoted in table in R&D post. | 2026 | 8.10E+09 | 2.58% | 2.09E+08 | 0.9880717129 | 68.39500191 | 0.642849399 | 1.758165748 | 1.41E+10 | 68.39519318 | 0.6428470169 | 1.758166086 | 1.41E+10 | |||||||||||||||||
18 | Cost-Effectiveness in OP units | 16.20388837 | The outputs in the table use a value of exactly 21, so are very slightly different. | 2027 | 8.13E+09 | 2.62% | 2.13E+08 | 0.9860975443 | 69.03785131 | 0.6454146564 | 1.759294307 | 1.41E+10 | 69.0380402 | 0.6454123166 | 1.759294636 | 1.41E+10 | |||||||||||||||
19 | $20b to R&D gives same welfare as raising X ppl's income by 10% | 6.48E+07 | 2028 | 8.17E+09 | 2.67% | 2.18E+08 | 0.9841273201 | 69.68326596 | 0.6478833931 | 1.760411622 | 1.41E+10 | 69.68345251 | 0.647881095 | 1.760411943 | 1.41E+10 | ||||||||||||||||
20 | R&D $ needed to get the same welfare benefit as raising 1 person's income by 10% | 308.567912 | 2029 | 8.20E+09 | 2.71% | 2.23E+08 | 0.9821610324 | 70.33114935 | 0.6502602414 | 1.761517707 | 1.42E+10 | 70.33133361 | 0.6502579842 | 1.76151802 | 1.42E+10 | ||||||||||||||||
21 | 2030 | 8.23E+09 | 2.76% | 2.27E+08 | 0.9801986733 | 70.9814096 | 0.6525496085 | 1.762612588 | 1.42E+10 | 70.98159159 | 0.6525473916 | 1.762612892 | 1.42E+10 | ||||||||||||||||||
22 | Average growth 2020-2100 | 2031 | 8.27E+09 | 2.81% | 2.32E+08 | 0.9782402351 | 71.6339592 | 0.6547556876 | 1.763696302 | 1.43E+10 | 71.63413898 | 0.6547535103 | 1.763696599 | 1.43E+10 | |||||||||||||||||
23 | A | 0.8% | 2032 | 8.30E+09 | 2.85% | 2.37E+08 | 0.9762857098 | 72.28871489 | 0.6568824677 | 1.764768898 | 1.43E+10 | 72.28889249 | 0.6568803293 | 1.764769187 | 1.43E+10 | ||||||||||||||||
24 | GDP/capita | 1.19% | 2033 | 8.34E+09 | 2.90% | 2.42E+08 | 0.9743350896 | 72.94559736 | 0.6589337439 | 1.765830433 | 1.43E+10 | 72.94577282 | 0.6589316438 | 1.765830715 | 1.43E+10 | ||||||||||||||||
25 | 2034 | 8.37E+09 | 2.94% | 2.46E+08 | 0.9723883668 | 73.6045311 | 0.6609131267 | 1.766880974 | 1.44E+10 | 73.60470447 | 0.6609110641 | 1.766881248 | 1.44E+10 | ||||||||||||||||||
26 | 2035 | 8.41E+09 | 2.99% | 2.51E+08 | 0.9704455335 | 74.26544423 | 0.6628240509 | 1.767920594 | 1.44E+10 | 74.26561553 | 0.6628220251 | 1.767920862 | 1.44E+10 | ||||||||||||||||||
27 | 2036 | 8.44E+09 | 3.04% | 2.56E+08 | 0.9685065821 | 74.92826828 | 0.6646697846 | 1.768949375 | 1.45E+10 | 74.92843756 | 0.664667795 | 1.768949636 | 1.45E+10 | ||||||||||||||||||
28 | 2037 | 8.48E+09 | 3.08% | 2.61E+08 | 0.9665715046 | 75.59293807 | 0.6664534372 | 1.769967403 | 1.45E+10 | 75.59310535 | 0.666451483 | 1.769967657 | 1.45E+10 | ||||||||||||||||||
29 | 2038 | 8.51E+09 | 3.13% | 2.66E+08 | 0.9646402935 | 76.2593915 | 0.6681779674 | 1.77097477 | 1.45E+10 | 76.25955684 | 0.668176048 | 1.770975018 | 1.45E+10 | ||||||||||||||||||
30 | 2039 | 8.55E+09 | 3.17% | 2.71E+08 | 0.9627129409 | 76.92756947 | 0.6698461907 | 1.771971574 | 1.46E+10 | 76.92773288 | 0.6698443054 | 1.771971816 | 1.46E+10 | ||||||||||||||||||
31 | 2040 | 8.58E+09 | 3.22% | 2.76E+08 | 0.9607894392 | 77.59741566 | 0.6714607865 | 1.772957915 | 1.46E+10 | 77.59757719 | 0.6714589345 | 1.772958151 | 1.46E+10 | ||||||||||||||||||
32 | 2041 | 8.62E+09 | 3.27% | 2.81E+08 | 0.9588697806 | 78.26887645 | 0.6730243049 | 1.773933898 | 1.47E+10 | 78.26903612 | 0.6730224856 | 1.773934129 | 1.47E+10 | ||||||||||||||||||
33 | 2042 | 8.65E+09 | 3.31% | 2.87E+08 | 0.9569539575 | 78.94190075 | 0.6745391733 | 1.774899631 | 1.47E+10 | 78.94205861 | 0.6745373861 | 1.774899856 | 1.47E+10 | ||||||||||||||||||
34 | 2043 | 8.69E+09 | 3.36% | 2.92E+08 | 0.9550419622 | 79.61643993 | 0.6760077025 | 1.775855225 | 1.47E+10 | 79.61659599 | 0.6760059467 | 1.775855445 | 1.47E+10 | ||||||||||||||||||
35 | 2044 | 8.72E+09 | 3.40% | 2.97E+08 | 0.9531337871 | 80.29244763 | 0.6774320925 | 1.776800793 | 1.48E+10 | 80.29260194 | 0.6774303674 | 1.776801008 | 1.48E+10 | ||||||||||||||||||
36 | 2045 | 8.76E+09 | 3.45% | 3.02E+08 | 0.9512294245 | 80.96987972 | 0.6788144382 | 1.777736449 | 1.48E+10 | 80.97003231 | 0.6788127433 | 1.777736658 | 1.48E+10 | ||||||||||||||||||
37 | 2046 | 8.80E+09 | 3.50% | 3.08E+08 | 0.9493288668 | 81.64869416 | 0.6801567346 | 1.77866231 | 1.49E+10 | 81.64884505 | 0.6801550691 | 1.778662514 | 1.49E+10 | ||||||||||||||||||
38 | 2047 | 8.83E+09 | 3.54% | 3.13E+08 | 0.9474321065 | 82.32885089 | 0.6814608817 | 1.779578492 | 1.49E+10 | 82.32900012 | 0.681459245 | 1.779578692 | 1.49E+10 | ||||||||||||||||||
39 | 2048 | 8.87E+09 | 3.59% | 3.18E+08 | 0.9455391359 | 83.01031178 | 0.6827286894 | 1.780485116 | 1.49E+10 | 83.01045937 | 0.682727081 | 1.780485311 | 1.49E+10 | ||||||||||||||||||
40 | 2049 | 8.91E+09 | 3.63% | 3.24E+08 | 0.9436499474 | 83.69304046 | 0.6839618821 | 1.781382299 | 1.50E+10 | 83.69318645 | 0.6839603014 | 1.78138249 | 1.50E+10 | ||||||||||||||||||
41 | 2050 | 8.94E+09 | 3.68% | 3.29E+08 | 0.9417645336 | 84.37700235 | 0.6851621029 | 1.782270162 | 1.50E+10 | 84.37714675 | 0.6851605492 | 1.782270348 | 1.50E+10 | ||||||||||||||||||
42 | 2051 | 8.98E+09 | 3.73% | 3.35E+08 | 0.9398828868 | 85.06216445 | 0.6863309175 | 1.783148824 | 1.51E+10 | 85.0623073 | 0.6863293903 | 1.783149006 | 1.51E+10 | ||||||||||||||||||
43 | 2052 | 9.02E+09 | 3.77% | 3.40E+08 | 0.9380049995 | 85.74849537 | 0.6874698184 | 1.784018406 | 1.51E+10 | 85.74863669 | 0.6874683171 | 1.784018584 | 1.51E+10 | ||||||||||||||||||
44 | 2053 | 9.06E+09 | 3.82% | 3.46E+08 | 0.9361308643 | 86.43596519 | 0.6885802282 | 1.784879027 | 1.51E+10 | 86.43610501 | 0.6885787524 | 1.784879201 | 1.51E+10 | ||||||||||||||||||
45 | 2054 | 9.09E+09 | 3.86% | 3.51E+08 | 0.9342604736 | 87.12454541 | 0.6896635035 | 1.785730807 | 1.52E+10 | 87.12468376 | 0.6896620525 | 1.785730978 | 1.52E+10 | ||||||||||||||||||
46 | 2055 | 9.13E+09 | 3.91% | 3.57E+08 | 0.9323938199 | 87.81420892 | 0.6907209377 | 1.786573865 | 1.52E+10 | 87.81434581 | 0.690719511 | 1.786574032 | 1.52E+10 | ||||||||||||||||||
47 | 2056 | 9.17E+09 | 3.96% | 3.63E+08 | 0.9305308958 | 88.50492986 | 0.6917537644 | 1.78740832 | 1.53E+10 | 88.50506532 | 0.6917523615 | 1.787408482 | 1.53E+10 | ||||||||||||||||||
48 | 2057 | 9.21E+09 | 4.00% | 3.68E+08 | 0.9286716938 | 89.19668362 | 0.6927631604 | 1.788234288 | 1.53E+10 | 89.19681768 | 0.6927617808 | 1.788234448 | 1.53E+10 | ||||||||||||||||||
49 | 2058 | 9.25E+09 | 4.05% | 3.74E+08 | 0.9268162066 | 89.88944678 | 0.6937502483 | 1.789051888 | 1.53E+10 | 89.88957946 | 0.6937488915 | 1.789052044 | 1.53E+10 | ||||||||||||||||||
50 | 2059 | 9.28E+09 | 4.09% | 3.80E+08 | 0.9249644265 | 90.58319703 | 0.6947160996 | 1.789861236 | 1.54E+10 | 90.58332835 | 0.694714765 | 1.789861388 | 1.54E+10 | ||||||||||||||||||
51 | 2060 | 9.32E+09 | 4.14% | 3.86E+08 | 0.9231163464 | 91.27791313 | 0.6956617364 | 1.790662446 | 1.54E+10 | 91.27804312 | 0.6956604237 | 1.790662595 | 1.54E+10 | ||||||||||||||||||
52 | 2061 | 9.36E+09 | 4.19% | 3.92E+08 | 0.9212719587 | 91.97357486 | 0.6965881347 | 1.791455634 | 1.54E+10 | 91.97370354 | 0.6965868434 | 1.79145578 | 1.54E+10 | ||||||||||||||||||
53 | 2062 | 9.40E+09 | 4.23% | 3.98E+08 | 0.9194312561 | 92.670163 | 0.6974962261 | 1.792240911 | 1.55E+10 | 92.67029039 | 0.6974949557 | 1.792241054 | 1.55E+10 | ||||||||||||||||||
54 | 2063 | 9.44E+09 | 4.28% | 4.04E+08 | 0.9175942312 | 93.36765923 | 0.6983869003 | 1.79301839 | 1.55E+10 | 93.36778534 | 0.6983856503 | 1.79301853 | 1.55E+10 | ||||||||||||||||||
55 | 2064 | 9.48E+09 | 4.32% | 4.10E+08 | 0.9157608767 | 94.06604613 | 0.6992610066 | 1.793788182 | 1.56E+10 | 94.06617099 | 0.6992597767 | 1.793788319 | 1.56E+10 | ||||||||||||||||||
56 | 2065 | 9.52E+09 | 4.37% | 4.16E+08 | 0.9139311853 | 94.76530713 | 0.7001193565 | 1.794550396 | 1.56E+10 | 94.76543077 | 0.7001181462 | 1.79455053 | 1.56E+10 | ||||||||||||||||||
57 | 2066 | 9.56E+09 | 4.42% | 4.22E+08 | 0.9121051495 | 95.46542649 | 0.7009627251 | 1.79530514 | 1.56E+10 | 95.46554892 | 0.700961534 | 1.795305271 | 1.56E+10 | ||||||||||||||||||
58 | 2067 | 9.60E+09 | 4.46% | 4.28E+08 | 0.9102827622 | 96.16638921 | 0.701791853 | 1.796052521 | 1.57E+10 | 96.16651045 | 0.7017906808 | 1.79605265 | 1.57E+10 | ||||||||||||||||||
59 | 2068 | 9.64E+09 | 4.51% | 4.34E+08 | 0.9084640161 | 96.86818107 | 0.7026074481 | 1.796792645 | 1.57E+10 | 96.86830113 | 0.7026062942 | 1.796792771 | 1.57E+10 | ||||||||||||||||||
60 | 2069 | 9.68E+09 | 4.55% | 4.41E+08 | 0.9066489038 | 97.57078851 | 0.7034101865 | 1.797525615 | 1.58E+10 | 97.57090742 | 0.7034090507 | 1.797525738 | 1.58E+10 | ||||||||||||||||||
61 | 2070 | 9.72E+09 | 4.60% | 4.47E+08 | 0.904837418 | 98.2741987 | 0.7042007151 | 1.798251535 | 1.58E+10 | 98.27431648 | 0.7041995969 | 1.798251655 | 1.58E+10 | ||||||||||||||||||
62 | 2071 | 9.76E+09 | 4.65% | 4.53E+08 | 0.9030295517 | 98.97839942 | 0.7049796519 | 1.798970505 | 1.58E+10 | 98.97851607 | 0.704978551 | 1.798970623 | 1.58E+10 | ||||||||||||||||||
63 | 2072 | 9.80E+09 | 4.69% | 4.60E+08 | 0.9012252974 | 99.68337907 | 0.7057475881 | 1.799682625 | 1.59E+10 | 99.68349462 | 0.7057465041 | 1.799682741 | 1.59E+10 | ||||||||||||||||||
64 | 2073 | 9.84E+09 | 4.74% | 4.66E+08 | 0.8994246481 | 100.3891267 | 0.706505089 | 1.800387995 | 1.59E+10 | 100.3892411 | 0.7065040215 | 1.800388108 | 1.59E+10 | ||||||||||||||||||
65 | 2074 | 9.88E+09 | 4.78% | 4.73E+08 | 0.8976275964 | 101.0956317 | 0.7072526953 | 1.80108671 | 1.60E+10 | 101.0957451 | 0.7072516441 | 1.801086822 | 1.60E+10 | ||||||||||||||||||
66 | 2075 | 9.92E+09 | 4.83% | 4.79E+08 | 0.8958341353 | 101.8028844 | 0.7079909243 | 1.801778867 | 1.60E+10 | 101.8029968 | 0.707989889 | 1.801778976 | 1.60E+10 | ||||||||||||||||||
67 | 2076 | 9.96E+09 | 4.88% | 4.86E+08 | 0.8940442575 | 102.5108754 | 0.7087202709 | 1.80246456 | 1.61E+10 | 102.5109867 | 0.7087192512 | 1.802464667 | 1.61E+10 | ||||||||||||||||||
68 | 2077 | 1.00E+10 | 4.92% | 4.92E+08 | 0.8922579559 | 103.2195956 | 0.7094412089 | 1.803143881 | 1.61E+10 | 103.2197059 | 0.7094402044 | 1.803143986 | 1.61E+10 | ||||||||||||||||||
69 | 2078 | 1.00E+10 | 4.97% | 4.99E+08 | 0.8904752233 | 103.9290368 | 0.7101541915 | 1.803816922 | 1.61E+10 | 103.9291461 | 0.710153202 | 1.803817025 | 1.61E+10 | ||||||||||||||||||
70 | 2079 | 1.01E+10 | 5.01% | 5.06E+08 | 0.8886960526 | 104.639191 | 0.7108596525 | 1.804483772 | 1.62E+10 | 104.6392993 | 0.7108586777 | 1.804483874 | 1.62E+10 | ||||||||||||||||||
71 | 2080 | 1.01E+10 | 5.06% | 5.12E+08 | 0.8869204367 | 105.3500507 | 0.7115580075 | 1.805144521 | 1.62E+10 | 105.350158 | 0.711557047 | 1.805144621 | 1.62E+10 | ||||||||||||||||||
72 | 2081 | 1.02E+10 | 5.11% | 5.19E+08 | 0.8851483685 | 106.0616087 | 0.7122496542 | 1.805799255 | 1.63E+10 | 106.0617151 | 0.7122487077 | 1.805799353 | 1.63E+10 | ||||||||||||||||||
73 | 2082 | 1.02E+10 | 5.15% | 5.26E+08 | 0.8833798409 | 106.7738584 | 0.7129349733 | 1.806448061 | 1.63E+10 | 106.7739638 | 0.7129340407 | 1.806448156 | 1.63E+10 | ||||||||||||||||||
74 | 2083 | 1.03E+10 | 5.20% | 5.33E+08 | 0.8816148468 | 107.4867933 | 0.7136143298 | 1.807091021 | 1.63E+10 | 107.4868978 | 0.7136134107 | 1.807091115 | 1.63E+10 | ||||||||||||||||||
75 | 2084 | 1.03E+10 | 5.24% | 5.40E+08 | 0.8798533791 | 108.2004077 | 0.7142880731 | 1.80772822 | 1.64E+10 | 108.2005112 | 0.7142871672 | 1.807728312 | 1.64E+10 | ||||||||||||||||||
76 | 2085 | 1.03E+10 | 5.29% | 5.47E+08 | 0.8780954309 | 108.9146957 | 0.7149565379 | 1.808359739 | 1.64E+10 | 108.9147984 | 0.7149556449 | 1.808359829 | 1.64E+10 | ||||||||||||||||||
77 | 2086 | 1.04E+10 | 5.34% | 5.54E+08 | 0.8763409951 | 109.6296523 | 0.7156200449 | 1.808985658 | 1.65E+10 | 109.629754 | 0.7156191647 | 1.808985746 | 1.65E+10 | ||||||||||||||||||
78 | 2087 | 1.04E+10 | 5.38% | 5.61E+08 | 0.8745900646 | 110.3452723 | 0.7162789016 | 1.809606056 | 1.65E+10 | 110.3453732 | 0.7162780338 | 1.809606143 | 1.65E+10 | ||||||||||||||||||
79 | 2088 | 1.05E+10 | 5.43% | 5.68E+08 | 0.8728426325 | 111.0615512 | 0.7169334023 | 1.810221011 | 1.65E+10 | 111.0616512 | 0.7169325468 | 1.810221097 | 1.65E+10 | ||||||||||||||||||
80 | 2089 | 1.05E+10 | 5.47% | 5.75E+08 | 0.8710986917 | 111.7784846 | 0.7175838296 | 1.8108306 | 1.66E+10 | 111.7785838 | 0.7175829861 | 1.810830684 | 1.66E+10 | ||||||||||||||||||
81 | 2090 | 1.06E+10 | 5.52% | 5.83E+08 | 0.8693582354 | 112.4960684 | 0.7182304539 | 1.811434897 | 1.66E+10 | 112.4961668 | 0.7182296222 | 1.811434979 | 1.66E+10 | ||||||||||||||||||
82 | 2091 | 1.06E+10 | 5.57% | 5.90E+08 | 0.8676212565 | 113.2142989 | 0.7188735349 | 1.812033976 | 1.67E+10 | 113.2143964 | 0.7188727146 | 1.812034057 | 1.67E+10 | ||||||||||||||||||
83 | 2092 | 1.06E+10 | 5.61% | 5.97E+08 | 0.8658877481 | 113.9331724 | 0.7195133211 | 1.81262791 | 1.67E+10 | 113.9332691 | 0.7195125122 | 1.81262799 | 1.67E+10 | ||||||||||||||||||
84 | 2093 | 1.07E+10 | 5.66% | 6.05E+08 | 0.8641577032 | 114.6526858 | 0.7201500513 | 1.813216771 | 1.67E+10 | 114.6527816 | 0.7201492534 | 1.813216849 | 1.67E+10 | ||||||||||||||||||
85 | 2094 | 1.07E+10 | 5.70% | 6.12E+08 | 0.8624311149 | 115.3728358 | 0.7207839541 | 1.813800628 | 1.68E+10 | 115.3729309 | 0.7207831671 | 1.813800705 | 1.68E+10 | ||||||||||||||||||
86 | 2095 | 1.08E+10 | 5.75% | 6.20E+08 | 0.8607079764 | 116.0936198 | 0.721415249 | 1.814379551 | 1.68E+10 | 116.093714 | 0.7214144728 | 1.814379626 | 1.68E+10 | ||||||||||||||||||
87 | 2096 | 1.08E+10 | 5.80% | 6.27E+08 | 0.8589882807 | 116.815035 | 0.7220441465 | 1.814953607 | 1.69E+10 | 116.8151285 | 0.7220433808 | 1.814953681 | 1.69E+10 | ||||||||||||||||||
88 | 2097 | 1.09E+10 | 5.84% | 6.35E+08 | 0.857272021 | 117.5370792 | 0.7226708486 | 1.815522864 | 1.69E+10 | 117.5371719 | 0.7226700931 | 1.815522936 | 1.69E+10 | ||||||||||||||||||
89 | 2098 | 1.09E+10 | 5.89% | 6.42E+08 | 0.8555591904 | 118.25975 | 0.7232955489 | 1.816087386 | 1.70E+10 | 118.259842 | 0.7232948035 | 1.816087457 | 1.70E+10 | ||||||||||||||||||
90 | 2099 | 1.10E+10 | 5.93% | 6.50E+08 | 0.853849782 | 118.9830456 | 0.7239184334 | 1.816647239 | 1.70E+10 | 118.9831368 | 0.7239176979 | 1.816647309 | 1.70E+10 | ||||||||||||||||||
91 | 2100 | 1.10E+10 | 5.98% | 6.58E+08 | 0.852143789 | 119.706964 | 0.7245396804 | 1.817202485 | 1.70E+10 | 119.7070545 | 0.7245389547 | 1.817202554 | 1.70E+10 | ||||||||||||||||||
92 | 2101 | 1.10E+10 | 6.03% | 6.63E+08 | 0.8504412045 | 120.4315037 | 0.7229124682 | 1.817753187 | 1.70E+10 | 120.4315934 | 0.7229117542 | 1.817753255 | 1.70E+10 | ||||||||||||||||||
93 | 2102 | 1.10E+10 | 6.07% | 6.68E+08 | 0.8487420219 | 121.1544161 | 0.7213048147 | 1.818297722 | 1.70E+10 | 121.1545052 | 0.7213041122 | 1.818297789 | 1.70E+10 | ||||||||||||||||||
94 | 2103 | 1.10E+10 | 6.12% | 6.73E+08 | 0.8470462342 | 121.8757209 | 0.7197162879 | 1.81883621 | 1.69E+10 | 121.8758093 | 0.7197155966 | 1.818836276 | 1.69E+10 | ||||||||||||||||||
95 | 2104 | 1.10E+10 | 6.16% | 6.78E+08 | 0.8453538347 | 122.5954372 | 0.7181464695 | 1.819368769 | 1.69E+10 | 122.5955249 | 0.7181457891 | 1.819368833 | 1.69E+10 | ||||||||||||||||||
96 | 2105 | 1.10E+10 | 6.21% | 6.83E+08 | 0.8436648166 | 123.3135837 | 0.7165949544 | 1.819895512 | 1.69E+10 | 123.3136707 | 0.7165942846 | 1.819895575 | 1.69E+10 | ||||||||||||||||||
97 | 2106 | 1.10E+10 | 6.26% | 6.88E+08 | 0.8419791732 | 124.0301787 | 0.7150613502 | 1.82041655 | 1.69E+10 | 124.030265 | 0.7150606908 | 1.820416612 | 1.69E+10 | ||||||||||||||||||
98 | 2107 | 1.10E+10 | 6.30% | 6.93E+08 | 0.8402968977 | 124.74524 | 0.7135452766 | 1.820931991 | 1.68E+10 | 124.7453257 | 0.7135446274 | 1.820932053 | 1.68E+10 | ||||||||||||||||||
99 | 2108 | 1.10E+10 | 6.35% | 6.98E+08 | 0.8386179833 | 125.4587853 | 0.7120463649 | 1.821441941 | 1.68E+10 | 125.4588703 | 0.7120457257 | 1.821442001 | 1.68E+10 | ||||||||||||||||||
100 | 2109 | 1.10E+10 | 6.39% | 7.03E+08 | 0.8369424235 | 126.1708317 | 0.7105642579 | 1.821946501 | 1.68E+10 | 126.170916 | 0.7105636283 | 1.82194656 | 1.68E+10 | ||||||||||||||||||